43.92
Revenue¥B
108.7
108.6
111.3
113.5
118.3
123.9
125.5
125.6
127.5
130.0
47.03
1.89%
2.25%
45
9.92
Revenue growth%
20.80
20.36
19.83
21.21
23.70
23.98
25.95
24.57
24.91
23.67
4.89
24.57
23.69
7
2.61
Gross margin%
13.28
13.31
10.98
9.12
10.90
7.98
6.43
3.83
2.41
4.57
19.93
4.57
8.55
44
25.46
Operating margin%
3.13
3.90
2.81
4.46
3.73
5.09
7.22
6.25
4.06
3.76
16.57
5.09
3.98
25
11.59
Net margin%
15.25
16.52
17.78
18.45
21.36
22.88
24.39
22.51
24.81
23.05
16.74
23.05
21.94
70
6.554
P/E ratio (avg)x
18.32
18.57
18.07
20.83
21.50
23.41
27.13
30.98
32.94
32.19
21.34
30.98
22.46
67
20.76
EV/EBITx
29.15
32.36
36.47
41.17
45.06
53.91
63.98
66.89
79.98
77.55
32.66
66.89
49.48
65
16.97
FCF yield (avg)%
18.35
15.61
13.97
11.61
13.36
12.72
12.53
10.25
8.33
9.05
18.87
10.25
12.63
46
7.19
FCF margin%
27.22
28.26
27.63
28.38
26.75
28.31
26.02
24.25
24.73
24.08
23.69
24.73
26.98
48
1.357
FCF / Net incomex
1.652
1.714
1.811
2.067
2.209
2.403
2.310
2.518
2.800
3.113
1.484
2.518
2.260
63
19.12
ROIC%
11.27
13.06
11.75
13.95
14.21
16.83
15.86
12.92
10.00
9.30
27.04
12.92
12.99
71
28.28
Return on equity%
22.27
23.52
24.87
26.23
29.04
30.49
31.91
30.33
28.26
29.40
8.46
30.33
28.65
35
12.95
Return on assets%
11.36
10.87
12.86
10.80
10.49
13.33
14.49
16.67
15.98
14.34
19.45
14.49
13.10
76
57.71
EPS¥
348.35
356.02
346.38
341.90
369.90
347.60
390.21
362.13
372.79
367.76
59.52
(0.12%)
(0.13%)
—
2.12
EPS growth%
20.32
18.61
17.48
15.21
13.06
13.79
11.87
9.01
10.57
9.72
2.46
10.57
13.43
89
325.14
Bookvalue per sh¥
158.96
157.24
142.44
154.88
168.54
183.85
181.21
172.87
189.54
168.84
140.93
0.04%
(0.52%)
—
296.32
FCF per share¥
202.79
187.69
168.84
178.35
194.67
171.36
153.13
140.40
137.95
133.42
261.39
(7.28%)
(4.51%)
—
53.61
Dividend per sh¥
285.47
289.03
271.37
273.23
292.78
302.91
354.61
382.61
408.86
436.55
226.74
8.32%
5.25%
—
12.07
Div yield (avg)%
17.30
19.19
17.44
18.01
19.91
19.61
17.64
19.75
18.57
16.12
2.83
18.57
18.29
5
23.35
Payout ratio%
6.48
4.30
3.05
3.53
5.52
8.08
9.18
11.16
11.13
12.25
7.43
11.13
7.28
35
254.7
Shares (diluted)M
238.9
246.6
257.2
241.9
218.3
200.3
214.7
198.0
216.3
231.0
257.1
1.14%
(1.02%)
73
26.46
Buyback yield%
25.84
27.05
26.07
24.09
24.71
24.35
26.20
28.36
26.75
27.94
5.91
26.75
26.14
41
0.810
D/E ratiox
0.549
0.597
0.522
0.551
0.573
0.526
0.540
0.468
0.429
0.386
1.470
0.468
0.533
89
75.59
Enterprise value¥B
202.0
224.5
222.8
246.5
281.7
282.0
262.8
302.4
293.6
271.5
88.27
(0.73%)
4.52%
88
52.97
LT debt¥B
15.67
16.88
18.09
18.70
17.25
15.84
15.02
15.32
16.57
17.92
39.66
0.77%
2.45%
54
Revenue
¥130.0B
2.25%
1.00×
Cost of revenue
¥81.47B
2.33%
1.01×
Operating expenses
¥19.28B
1.12%
0.89×
Property and equipment
15.46%