206.2
Revenue¥B
142.7
148.3
160.9
170.2
183.2
195.1
203.9
216.8
233.5
251.2
226.1
6.52%
6.24%
29
22.99
Revenue growth%
23.49
24.31
27.11
25.80
28.79
26.58
28.31
26.39
23.75
23.82
19.88
26.39
26.09
87
18.31
Gross margin%
4.97
3.87
3.62
3.00
4.21
2.95
2.18
2.27
0.65
3.08
13.06
2.27
3.04
49
15.53
Operating margin%
2.75
2.26
1.77
3.92
1.38
1.91
3.66
3.48
2.02
0.40
14.98
2.02
2.14
42
28.51
Net margin%
0.40
0.40
0.40
1.46
1.78
1.99
2.45
5.44
7.65
8.70
17.53
5.44
1.89
75
8.091
P/E ratio (avg)x
31.15
33.35
29.30
31.22
28.20
30.31
32.63
31.24
27.09
23.89
22.81
30.31
30.73
59
11.75
EV/EBITx
40.80
44.61
44.16
41.56
37.22
39.29
35.63
39.17
38.36
35.26
31.46
38.36
39.23
83
3.68
FCF yield (avg)%
14.10
14.36
15.15
15.04
15.59
15.86
15.56
14.45
14.45
14.30
16.86
14.45
14.75
60
12.23
FCF margin%
23.79
22.17
22.34
20.60
17.94
15.79
17.79
15.83
16.71
18.31
18.70
16.71
18.13
27
1.322
FCF / Net incomex
0.189
0.205
0.208
0.200
0.225
0.208
0.205
0.206
0.219
0.213
0.587
0.208
0.207
64
16.17
ROIC%
22.47
24.59
27.45
25.42
27.65
24.68
27.07
26.58
27.04
28.03
22.84
27.04
26.81
15
18.00
Return on equity%
28.12
27.97
27.16
26.16
27.75
26.65
28.24
30.64
31.85
31.55
21.15
30.64
28.05
7
3.03
Return on assets%
11.40
12.07
12.07
12.66
10.57
12.09
9.53
12.13
10.85
8.41
17.41
10.85
11.73
73
234.44
EPS¥
498.20
470.06
438.34
461.90
475.85
430.36
386.73
372.30
363.78
349.41
256.40
(5.99%)
(3.00%)
—
10.25
EPS growth%
23.90
22.66
23.45
22.26
20.72
17.83
20.09
21.05
20.96
21.95
23.61
20.96
21.50
62
204.19
Bookvalue per sh¥
551.08
522.47
468.50
492.60
473.80
509.59
468.05
489.50
523.70
489.52
153.51
0.65%
(1.39%)
—
536.94
FCF per share¥
481.34
453.34
421.33
452.99
447.27
434.68
373.10
346.91
347.29
368.18
456.00
(3.82%)
(3.27%)
—
146.27
Dividend per sh¥
83.44
74.17
70.17
64.28
64.50
66.96
69.61
75.20
70.14
66.77
433.37
0.69%
(1.21%)
—
15.87
Div yield (avg)%
14.50
15.02
12.55
13.80
10.90
8.72
6.07
8.69
5.77
3.69
25.17
6.07
9.81
38
16.24
Payout ratio%
38.80
39.82
40.98
43.08
43.84
44.91
43.87
46.28
48.10
46.82
8.64
46.28
43.85
75
242.5
Shares (diluted)M
345.7
341.0
404.4
451.9
524.9
501.3
499.3
484.8
559.8
624.2
251.4
3.53%
7.47%
34
8.50
Buyback yield%
17.81
20.18
20.26
22.76
20.06
21.44
24.25
22.25
20.99
19.27
12.75
21.44
20.62
71
0.301
D/E ratiox
1.448
1.553
1.595
1.590
1.547
1.667
1.816
1.673
1.733
1.893
0.181
1.733
1.631
62
137.0
Enterprise value¥B
223.0
236.8
263.2
308.4
362.9
420.8
456.8
480.3
540.9
537.9
40.86
8.18%
9.13%
33
44.56
LT debt¥B
186.3
187.4
186.5
177.0
189.7
202.0
202.0
206.7
236.1
232.8
11.24
4.17%
2.03%
34
Revenue
¥251.2B
6.24%
1.00×
Cost of revenue
¥175.9B
6.24%
1.00×
Operating expenses
¥47.81B
6.18%
0.99×
Property and equipment
16.45%