51.85
Revenue¥B
63.11
66.41
69.94
76.50
83.06
89.54
97.19
106.2
114.7
122.2
55.99
8.03%
7.56%
8
24.79
Revenue growth%
4.31
3.60
4.87
2.06
3.88
4.23
6.37
4.13
5.46
3.20
17.79
4.23
4.18
86
25.64
Gross margin%
11.92
9.42
7.05
6.17
7.92
7.10
8.53
9.74
6.99
7.67
15.35
7.67
7.79
20
16.50
Operating margin%
25.41
27.76
28.32
27.38
28.81
26.81
26.21
29.17
31.25
31.16
25.71
29.17
28.04
31
22.73
Net margin%
33.77
36.20
35.32
32.51
35.25
34.41
36.02
37.02
36.27
37.00
19.48
36.27
35.67
91
27.60
P/E ratio (avg)x
16.78
16.33
15.88
16.02
15.25
16.41
16.57
18.53
19.31
18.78
19.59
18.53
16.49
8
20.76
EV/EBITx
22.84
21.66
22.98
21.74
19.20
17.23
17.51
18.57
16.82
15.30
20.63
17.23
18.89
45
29.75
FCF yield (avg)%
16.86
13.97
16.55
13.70
15.50
13.43
12.37
11.14
8.81
7.38
17.90
11.14
13.56
30
3.67
FCF margin%
13.83
13.34
10.64
13.46
14.86
14.30
13.03
13.92
16.19
18.59
7.95
14.30
13.87
83
0.916
FCF / Net incomex
1.667
1.534
1.715
1.781
1.722
1.961
1.805
1.857
1.766
1.908
0.861
1.857
1.773
43
19.25
ROIC%
27.63
27.98
25.43
26.50
27.52
28.74
30.43
28.48
30.09
29.05
6.03
29.05
28.23
31
27.75
Return on equity%
0.40
0.40
1.76
3.74
4.77
5.77
2.90
0.40
1.17
3.42
14.13
2.90
2.33
66
24.98
Return on assets%
33.11
30.76
31.11
29.35
26.36
27.16
29.98
27.94
30.48
33.16
18.77
29.98
30.23
14
365.66
EPS¥
316.69
342.36
368.38
403.30
446.25
470.18
480.30
482.66
520.23
520.02
403.32
3.11%
4.73%
—
3.38
EPS growth%
14.18
13.88
14.77
16.92
14.12
12.40
14.81
13.91
11.71
10.23
17.14
12.40
14.01
11
153.90
Bookvalue per sh¥
211.55
246.11
240.75
245.15
241.29
270.09
277.78
270.50
276.84
304.30
254.57
4.75%
4.10%
—
202.81
FCF per share¥
204.27
217.74
220.80
251.25
267.84
316.83
340.85
359.45
347.66
343.99
209.46
5.13%
5.40%
—
288.17
Dividend per sh¥
79.74
86.21
98.43
91.64
87.50
101.93
101.79
117.03
115.71
123.77
482.91
7.18%
3.74%
—
22.17
Div yield (avg)%
6.24
6.53
6.63
6.93
8.32
6.39
6.08
5.60
4.60
5.05
8.45
5.60
6.32
86
25.66
Payout ratio%
20.35
18.92
21.25
20.46
19.48
20.90
22.87
25.06
27.03
26.08
22.67
25.06
21.07
19
57.47
Shares (diluted)M
52.03
56.20
54.73
54.65
50.11
44.48
42.60
45.48
47.49
51.62
57.93
0.59%
0.66%
10
20.53
Buyback yield%
15.41
12.91
11.80
9.28
8.10
8.67
8.95
6.55
3.74
1.18
9.52
6.55
8.81
65
1.103
D/E ratiox
1.950
1.852
1.938
2.139
2.255
2.360
2.224
2.520
2.778
2.936
1.748
2.520
2.240
78
95.48
Enterprise value¥B
65.91
67.10
69.89
75.40
76.50
75.18
66.24
71.04
70.48
65.76
46.77
(2.98%)
(1.30%)
57
43.59
LT debt¥B
15.13
14.57
16.41
18.67
19.08
20.96
22.94
23.50
23.25
22.18
17.24
3.06%
4.90%
62
Revenue
¥122.2B
7.56%
1.00×
Cost of revenue
¥73.47B
7.51%
0.99×
Operating expenses
¥20.53B
7.75%
1.02×
Property and equipment
17.70%