14.84
Revenue¥B
91.18
95.08
96.56
100.2
103.6
106.7
110.4
114.7
117.5
121.3
15.94
3.20%
3.31%
65
26.23
Revenue growth%
22.20
24.22
26.29
25.36
26.97
27.09
24.82
26.59
24.26
22.29
12.84
24.82
25.09
85
18.77
Gross margin%
13.72
11.41
13.85
16.77
17.19
14.96
13.07
14.90
16.35
15.14
17.37
14.96
14.93
16
23.72
Operating margin%
32.92
33.64
30.96
32.16
32.31
33.84
35.61
38.10
39.40
38.75
11.94
38.10
33.74
7
17.94
Net margin%
11.93
9.31
10.06
10.18
13.04
10.48
10.93
8.96
11.94
14.48
24.95
10.93
10.70
63
23.56
P/E ratio (avg)x
8.822
7.917
8.532
7.794
7.607
8.513
8.205
9.239
9.699
8.657
7.126
8.657
8.522
73
15.06
EV/EBITx
51.75
53.31
58.92
63.66
60.40
62.30
63.77
72.63
77.82
86.42
33.38
72.63
62.98
35
2.41
FCF yield (avg)%
24.71
27.17
27.58
29.31
29.71
31.47
31.15
30.82
32.56
32.16
24.58
31.47
30.26
61
27.10
FCF margin%
17.76
20.13
22.22
20.14
18.53
16.49
17.97
19.93
18.36
20.80
18.25
18.36
19.23
81
1.604
FCF / Net incomex
1.197
1.227
1.160
1.195
1.065
1.107
1.000
1.060
1.138
0.970
0.893
1.060
1.123
60
14.54
ROIC%
3.84
3.29
5.10
6.72
5.70
6.82
7.56
7.53
5.42
6.72
16.45
6.82
6.21
55
17.53
Return on equity%
31.24
29.50
29.17
30.13
33.12
31.63
33.59
30.71
32.24
32.29
10.75
32.24
31.43
53
10.91
Return on assets%
20.30
21.53
23.19
21.62
21.82
21.86
19.21
19.02
16.47
16.44
21.02
19.02
20.92
88
406.31
EPS¥
153.73
134.95
123.62
108.15
103.95
105.17
99.16
93.91
82.50
83.55
434.06
(4.28%)
(6.18%)
—
23.91
EPS growth%
26.57
26.03
28.49
27.38
28.74
29.96
29.35
26.81
28.99
26.50
21.41
28.99
27.94
67
399.31
Bookvalue per sh¥
270.94
285.38
302.18
354.82
333.04
353.25
375.05
374.03
418.91
442.86
224.96
5.87%
5.20%
—
365.76
FCF per share¥
266.77
249.65
267.45
307.99
330.20
355.59
350.21
375.16
439.07
443.89
322.05
6.10%
5.00%
—
136.87
Dividend per sh¥
235.05
215.09
219.60
215.63
187.46
195.04
210.92
211.33
222.31
218.20
237.60
3.08%
(0.50%)
—
18.31
Div yield (avg)%
24.41
21.97
20.10
17.72
15.25
16.29
13.39
15.80
18.74
21.36
4.48
16.29
18.23
45
11.03
Payout ratio%
4.08
2.73
5.23
2.36
0.40
0.40
1.26
2.70
1.20
2.46
20.15
1.26
2.41
91
307.5
Shares (diluted)M
269.2
252.5
274.2
236.6
255.6
265.7
229.9
233.2
229.2
247.4
297.5
(0.65%)
(1.21%)
47
24.26
Buyback yield%
24.70
24.71
27.46
27.68
26.06
28.06
26.20
26.24
24.92
27.16
14.72
26.24
26.22
80
1.797
D/E ratiox
1.578
1.544
1.599
1.917
1.961
2.056
2.460
2.591
2.742
3.211
1.479
2.591
2.008
32
60.87
Enterprise value¥B
22.28
24.36
28.51
33.43
39.27
45.47
51.41
55.63
53.55
50.44
25.83
5.14%
9.98%
26
67.95
LT debt¥B
175.5
200.7
230.8
230.6
241.1
256.5
279.2
292.1
315.5
369.5
64.38
8.91%
8.36%
51
Revenue
¥121.3B
3.31%
1.00×
Cost of revenue
¥54.88B
2.79%
0.95×
Operating expenses
¥25.31B
3.92%
1.06×
Property and equipment
20.99%