0.574
Revenue¥B
0.631
0.676
0.725
0.784
0.822
0.860
0.908
0.985
1.048
1.100
0.595
5.98%
6.38%
37
13.91
Revenue growth%
27.08
25.34
23.29
23.10
21.17
23.44
26.05
25.17
26.24
26.18
22.78
26.05
25.26
52
6.57
Gross margin%
25.30
23.96
22.09
24.32
27.10
26.15
25.29
28.16
30.57
33.46
10.85
28.16
25.73
61
21.74
Operating margin%
0.63
0.40
0.40
1.67
1.10
3.70
2.61
3.92
3.22
3.33
7.08
3.33
2.14
31
25.81
Net margin%
14.78
17.03
19.37
20.76
22.03
21.51
23.19
21.32
18.57
19.69
8.62
21.32
20.23
85
37.12
P/E ratio (avg)x
28.64
26.84
29.04
28.84
28.49
27.02
27.59
28.76
30.99
35.40
19.89
28.76
28.70
10
33.52
EV/EBITx
30.17
30.32
33.26
38.71
42.01
40.25
39.62
40.94
46.44
53.76
20.26
40.94
39.94
80
6.80
FCF yield (avg)%
29.64
31.81
28.96
27.50
28.83
29.07
31.09
29.91
29.73
28.19
25.08
29.73
29.35
31
4.87
FCF margin%
26.66
25.17
22.65
21.27
24.23
23.60
22.93
22.61
21.73
22.47
19.02
22.61
22.79
60
1.729
FCF / Net incomex
0.402
0.425
0.436
0.411
0.415
0.403
0.431
0.425
0.422
0.403
0.541
0.422
0.419
51
7.98
ROIC%
21.02
21.12
20.60
21.65
21.45
22.27
20.00
18.59
19.78
21.90
18.33
20.00
21.07
41
22.42
Return on equity%
14.55
11.75
13.11
12.77
12.40
14.82
16.33
15.00
14.54
11.73
10.56
14.82
13.83
90
24.95
Return on assets%
21.86
24.39
26.80
26.60
26.50
24.28
24.44
23.65
21.05
20.60
24.06
23.65
24.33
34
69.39
EPS¥
342.39
370.64
337.13
328.04
316.37
322.68
361.12
353.39
361.08
351.59
71.64
2.13%
0.64%
—
12.92
EPS growth%
23.73
26.50
24.81
27.79
25.56
27.85
27.34
27.84
26.68
24.36
16.25
27.34
26.59
32
112.24
Bookvalue per sh¥
156.44
158.59
155.01
168.39
181.65
171.34
178.85
163.21
174.28
160.96
78.21
(2.39%)
0.07%
—
301.78
FCF per share¥
329.92
314.04
290.24
321.51
332.29
306.41
319.88
368.84
378.24
383.23
195.95
2.89%
2.28%
—
347.37
Dividend per sh¥
168.49
177.54
154.06
147.31
136.44
125.92
122.66
109.57
108.91
93.87
412.44
(7.21%)
(6.27%)
—
19.18
Div yield (avg)%
25.49
27.18
28.75
27.93
28.01
25.19
27.53
25.76
27.43
28.70
2.17
27.43
27.48
29
22.41
Payout ratio%
6.24
8.12
7.72
4.84
6.74
5.68
6.93
5.59
7.17
8.39
10.89
6.93
6.83
25
0.941
Shares (diluted)M
1.288
1.389
1.449
1.459
1.510
1.623
1.760
1.941
2.035
2.226
0.923
8.07%
6.40%
21
8.12
Buyback yield%
5.15
3.68
3.68
3.77
2.01
3.91
3.89
3.19
1.17
0.45
11.14
3.19
3.68
51
0.498
D/E ratiox
0.864
0.840
0.812
0.781
0.734
0.677
0.600
0.598
0.623
0.660
0.203
0.623
0.705
86
1.179
Enterprise value¥B
1.338
1.497
1.455
1.491
1.522
1.503
1.433
1.625
1.628
1.758
1.243
2.93%
3.01%
88
0.318
LT debt¥B
1.271
1.532
1.778
1.981
1.915
2.242
2.402
2.881
3.172
3.093
0.376
10.07%
11.02%
6
Revenue
¥1.100B
6.38%
1.00×
Cost of revenue
¥606.9M
6.47%
1.01×
Operating expenses
¥189.0M
6.29%
0.99×
Property and equipment
17.81%
Goodwill & intangibles
17.17%