14.94
Revenue¥B
10.38
11.39
12.45
13.40
14.62
15.99
17.46
18.99
20.02
21.99
15.75
8.51%
8.60%
42
10.64
Revenue growth%
20.33
22.76
24.29
22.82
22.24
22.69
19.73
19.77
21.81
19.34
15.08
19.77
22.02
50
17.53
Gross margin%
14.30
15.77
13.69
13.05
15.03
12.78
15.34
16.66
14.57
12.14
8.48
14.57
14.43
25
9.22
Operating margin%
9.56
9.95
10.89
11.99
13.56
15.28
14.74
17.56
18.48
18.30
20.02
17.56
14.15
37
29.13
Net margin%
13.87
11.70
9.78
9.60
10.21
7.41
4.68
2.33
4.49
6.36
14.82
4.68
8.51
50
36.08
P/E ratio (avg)x
7.798
7.876
7.511
8.293
7.547
7.920
7.837
7.554
7.960
8.483
22.04
7.920
7.856
72
11.80
EV/EBITx
32.61
30.73
30.29
33.34
30.60
31.41
31.93
31.04
27.93
27.72
25.83
31.04
30.89
71
15.66
FCF yield (avg)%
20.52
18.13
20.11
20.22
20.69
20.61
21.70
20.42
20.95
19.58
10.73
20.61
20.47
40
10.92
FCF margin%
21.47
21.27
22.92
21.37
22.63
23.15
21.33
19.94
18.84
16.67
22.11
19.94
21.35
77
1.202
FCF / Net incomex
0.725
0.790
0.816
0.903
0.887
0.863
0.900
0.948
0.972
0.981
0.442
0.948
0.893
57
26.43
ROIC%
19.28
17.87
16.19
16.62
15.26
14.88
12.45
12.78
12.75
12.15
20.40
12.75
15.07
64
29.24
Return on equity%
5.36
2.94
3.24
0.49
0.40
0.60
0.40
0.40
2.99
1.31
7.67
0.60
0.95
10
18.44
Return on assets%
22.14
19.50
19.39
17.26
19.41
18.75
19.11
21.75
22.32
22.11
9.95
21.75
19.45
66
99.76
EPS¥
420.37
493.17
591.84
713.61
783.89
922.32
1,004
1,079
1,067
1,051
106.54
6.03%
9.32%
—
18.62
EPS growth%
15.41
12.66
10.47
9.91
12.11
14.20
16.52
19.33
19.61
19.30
26.71
19.30
14.80
20
343.24
Bookvalue per sh¥
346.66
319.75
338.16
294.18
271.75
241.00
220.65
213.46
211.79
226.31
410.38
(3.59%)
(3.76%)
—
335.06
FCF per share¥
177.98
168.05
171.45
160.52
148.50
156.58
180.29
166.31
168.16
165.78
268.11
2.23%
(0.55%)
—
444.81
Dividend per sh¥
140.89
145.90
136.18
150.99
154.30
137.25
129.81
142.72
146.57
129.64
342.43
(3.42%)
(1.49%)
—
5.96
Div yield (avg)%
30.31
32.45
32.34
35.15
33.13
32.81
31.91
32.55
32.48
34.14
3.62
32.55
32.51
41
28.83
Payout ratio%
6.64
5.79
6.69
7.36
4.58
6.52
9.09
11.56
12.35
13.56
17.10
11.56
7.02
94
33.94
Shares (diluted)M
26.43
25.67
22.41
22.13
21.88
23.53
23.69
23.31
22.84
23.08
33.34
1.07%
(2.32%)
26
16.63
Buyback yield%
20.35
23.14
25.15
24.37
27.07
24.86
25.37
26.04
24.10
25.63
27.32
25.37
25.00
65
1.422
D/E ratiox
1.984
2.001
1.999
2.259
2.601
2.789
3.102
3.591
4.219
4.454
1.055
3.591
2.695
49
4.934
Enterprise value¥B
17.70
20.69
20.48
21.26
21.53
22.69
24.20
27.28
28.83
30.77
13.00
7.40%
6.60%
60
10.16
LT debt¥B
22.26
20.76
20.46
22.74
23.59
21.43
19.20
18.88
20.48
21.95
11.82
(1.43%)
0.74%
67
Revenue
¥21.99B
8.60%
1.00×
Cost of revenue
¥13.48B
8.41%
0.98×
Operating expenses
¥2.449B
8.18%
0.96×
Property and equipment
18.34%