0.346
Revenue¥B
0.821
0.857
0.877
0.879
0.887
0.902
0.947
0.975
1.012
0.372
0.389
2.86%
2.70%
50
26.45
Revenue growth%
16.01
18.32
18.03
19.88
19.31
18.99
19.20
22.16
24.59
8.17
10.19
19.31
19.10
74
18.53
Gross margin%
21.06
18.44
19.20
18.35
19.07
21.52
21.57
20.49
20.28
22.02
23.68
20.49
19.74
15
24.40
Operating margin%
18.66
21.52
18.59
16.49
16.46
17.69
15.53
13.92
13.42
10.69
3.41
15.53
16.87
9
19.09
Net margin%
27.14
27.06
27.32
26.90
25.50
26.86
26.15
28.71
28.12
19.59
15.78
26.86
27.10
79
17.40
P/E ratio (avg)x
25.90
24.41
25.16
26.07
28.75
27.21
29.59
27.06
28.70
6.886
25.21
28.70
27.14
44
33.13
EV/EBITx
24.72
26.55
30.40
31.30
36.51
37.69
41.45
41.40
48.13
31.58
14.16
41.40
33.91
92
4.69
FCF yield (avg)%
13.13
11.76
9.37
9.98
9.53
9.57
7.92
6.26
7.37
6.83
9.19
7.92
9.55
16
18.51
FCF margin%
19.36
21.16
21.42
23.58
24.09
22.09
23.65
26.37
26.16
5.14
24.64
24.09
22.83
37
0.271
FCF / Net incomex
0.531
0.528
0.535
0.552
0.536
0.467
0.445
0.433
0.446
0.248
0.405
0.446
0.530
26
21.86
ROIC%
8.01
9.53
12.18
12.15
14.48
16.68
15.77
14.53
14.81
22.44
29.71
14.81
13.33
27
29.47
Return on equity%
20.62
22.01
23.67
23.41
24.92
25.57
27.97
27.65
27.20
22.13
18.47
27.20
24.29
66
9.05
Return on assets%
12.73
11.17
13.22
14.13
13.94
14.16
11.61
9.61
9.10
11.70
3.04
11.61
12.78
71
149.92
EPS¥
198.91
219.80
221.50
223.72
221.65
237.34
218.02
201.89
205.22
156.70
184.40
(1.71%)
(0.24%)
—
15.74
EPS growth%
2.97
1.76
1.07
0.40
2.75
1.75
0.40
1.56
0.44
23.93
22.36
1.56
1.32
41
98.05
Bookvalue per sh¥
294.01
315.30
326.25
306.39
286.18
288.23
273.37
235.13
209.34
443.09
80.02
(7.34%)
(4.30%)
—
168.13
FCF per share¥
145.70
158.14
159.09
139.53
131.78
129.40
139.44
128.94
123.29
380.00
428.42
(2.45%)
(3.30%)
—
81.79
Dividend per sh¥
151.41
150.70
152.28
166.56
181.86
172.74
194.97
203.56
232.88
65.79
225.43
6.93%
6.46%
—
10.84
Div yield (avg)%
10.61
10.26
11.27
12.89
12.65
15.14
12.47
12.12
12.09
15.11
18.91
12.47
12.10
70
5.78
Payout ratio%
21.32
22.14
19.45
22.42
23.94
21.95
20.76
20.48
22.91
5.71
7.70
21.95
21.63
56
2.702
Shares (diluted)M
2.714
2.860
2.967
3.210
3.511
3.474
3.581
3.299
3.657
2.733
2.776
2.64%
3.71%
6
8.07
Buyback yield%
8.26
5.45
4.36
3.02
1.39
1.49
0.40
0.40
2.78
9.28
23.53
1.39
2.90
46
1.440
D/E ratiox
0.598
0.664
0.631
0.652
0.718
0.750
0.845
0.887
0.927
0.744
1.200
0.845
0.691
38
0.889
Enterprise value¥B
1.569
1.462
1.593
1.798
1.681
1.716
1.646
1.673
1.929
1.031
0.891
1.42%
2.16%
71
0.748
LT debt¥B
1.079
1.093
1.255
1.368
1.447
1.600
1.697
1.589
1.591
1.164
0.838
3.07%
4.71%
34
Revenue
¥1.012B
2.70%
1.00×
Cost of revenue
¥593.6M
2.75%
1.00×
Operating expenses
¥131.0M
2.10%
0.94×
Goodwill & intangibles
18.46%
Property and equipment
17.10%