10.96
Revenue¥B
8.847
9.325
9.812
10.47
11.22
12.06
12.61
13.49
14.21
14.71
11.74
5.57%
5.64%
63
13.54
Revenue growth%
25.08
22.35
20.81
21.28
18.74
17.26
19.71
19.47
21.74
20.17
11.44
19.71
20.49
85
13.09
Gross margin%
10.84
9.03
10.19
12.07
13.26
15.98
18.34
21.02
22.89
20.08
27.14
20.08
14.62
20
29.79
Operating margin%
23.10
23.44
20.87
18.60
16.29
18.41
21.16
18.86
17.23
18.31
13.12
18.41
18.73
61
28.21
Net margin%
21.83
19.83
17.16
19.22
20.47
17.68
17.24
19.62
20.30
18.51
28.74
18.51
19.42
33
18.05
P/E ratio (avg)x
51.04
52.81
58.52
60.15
63.46
72.29
76.50
83.48
88.99
91.22
7.310
83.48
67.87
33
21.55
EV/EBITx
50.36
53.50
54.62
57.71
67.15
71.05
74.51
85.21
100.6
98.87
6.626
85.21
69.10
69
28.08
FCF yield (avg)%
8.98
11.64
12.94
10.25
7.69
4.72
3.31
1.59
3.51
5.50
14.24
3.51
6.60
8
13.95
FCF margin%
1.16
2.34
3.85
4.31
5.22
2.28
1.68
3.37
2.77
5.54
5.69
2.77
3.07
54
1.606
FCF / Net incomex
1.349
1.465
1.687
1.889
2.067
2.153
2.554
3.074
3.102
3.426
0.226
3.074
2.110
67
17.74
ROIC%
10.50
9.00
8.81
8.55
6.96
4.48
2.36
5.14
2.67
3.32
25.20
3.32
6.05
23
7.78
Return on equity%
15.36
14.84
12.24
12.34
11.11
12.61
13.41
13.30
11.59
12.56
16.06
12.61
12.58
8
24.88
Return on assets%
15.43
15.53
15.66
15.01
17.84
19.58
17.82
20.61
18.71
15.72
15.11
18.71
16.77
69
44.22
EPS¥
28.10
30.32
32.19
37.03
40.66
37.63
35.36
34.29
32.34
35.31
45.15
(2.78%)
3.50%
—
29.06
EPS growth%
1.38
3.15
2.77
4.95
6.35
4.86
3.11
3.31
3.34
2.10
18.00
3.31
3.23
62
41.85
Bookvalue per sh¥
28.35
30.00
35.05
36.84
41.82
41.74
45.49
48.11
47.09
44.52
129.21
1.26%
4.38%
—
75.68
FCF per share¥
104.12
111.05
109.26
101.77
109.77
108.45
118.37
114.25
116.54
125.35
17.78
2.69%
1.74%
—
79.29
Dividend per sh¥
22.32
19.13
19.92
19.20
19.09
16.85
14.46
12.77
11.00
9.47
93.28
(13.08%)
(9.66%)
—
22.21
Div yield (avg)%
14.86
15.87
16.80
16.64
14.61
17.59
19.50
21.76
23.06
21.28
11.16
21.28
17.19
43
18.11
Payout ratio%
22.65
23.86
23.46
23.43
23.20
22.84
24.70
22.64
22.06
22.80
14.92
22.80
23.02
35
44.10
Shares (diluted)M
59.67
63.15
73.40
70.05
78.63
77.18
73.19
70.31
72.51
82.87
44.15
1.06%
3.10%
28
8.49
Buyback yield%
16.79
16.62
14.71
14.61
13.81
11.13
13.10
12.28
11.30
12.27
5.77
12.27
13.45
8
0.367
D/E ratiox
1.757
1.811
1.761
1.946
2.222
2.475
2.569
2.449
2.453
2.327
1.288
2.453
2.274
46
12.21
Enterprise value¥B
5.012
5.298
5.217
5.763
6.600
6.726
7.421
8.752
8.909
10.06
4.263
8.79%
8.94%
91
0.949
LT debt¥B
9.246
10.44
10.74
10.60
11.54
11.22
12.73
14.50
15.65
16.30
5.211
7.15%
5.72%
64
Revenue
¥14.71B
5.64%
1.00×
Cost of revenue
¥10.30B
5.64%
1.00×
Operating expenses
¥2.147B
5.31%
0.97×
Property and equipment
15.67%