9.434
Revenue¥B
130.4
136.7
137.3
141.5
143.4
146.5
151.8
153.9
159.2
164.2
9.967
2.75%
2.70%
77
8.57
Revenue growth%
24.06
21.74
23.72
21.59
21.24
21.17
21.10
22.07
22.78
22.51
3.53
22.07
21.91
90
15.15
Gross margin%
28.60
30.05
30.48
30.23
31.78
34.29
31.91
29.09
30.75
33.29
11.43
31.91
30.62
21
7.34
Operating margin%
6.99
9.50
7.49
7.26
6.87
4.93
7.13
4.47
2.28
1.18
12.79
4.47
6.93
5
13.19
Net margin%
29.63
27.77
27.52
27.64
26.37
24.87
25.25
25.91
25.76
24.04
6.87
25.25
26.14
20
35.78
P/E ratio (avg)x
37.95
34.49
37.14
35.73
36.53
36.76
37.29
36.36
38.33
41.34
20.56
37.29
36.95
41
32.54
EV/EBITx
18.39
19.79
19.57
18.66
18.17
20.00
17.88
19.23
18.50
19.82
30.95
19.23
18.94
65
26.79
FCF yield (avg)%
26.57
25.26
23.83
21.49
19.71
17.27
17.30
17.19
14.24
15.58
18.24
17.19
18.50
33
18.82
FCF margin%
25.40
24.51
26.17
25.25
23.55
21.58
23.62
25.31
24.88
21.90
9.27
23.62
24.70
18
0.477
FCF / Net incomex
1.324
1.477
1.584
1.759
1.794
1.974
2.181
2.238
2.227
2.459
0.114
2.227
1.884
78
22.67
ROIC%
10.54
8.37
5.74
6.84
6.91
4.61
1.76
0.40
2.80
3.04
7.65
2.80
5.17
58
8.82
Return on equity%
24.15
26.81
24.36
22.80
20.07
17.93
16.68
17.33
15.53
16.02
2.60
16.68
19.00
21
11.29
Return on assets%
35.37
35.42
34.91
35.52
33.11
33.88
34.18
31.31
32.53
33.73
26.84
33.73
34.03
55
321.61
EPS¥
1,336
1,515
1,497
1,635
1,669
1,966
2,043
1,939
2,098
2,370
356.57
7.26%
7.40%
—
26.12
EPS growth%
30.56
31.05
32.92
30.24
29.05
30.61
33.55
31.57
29.08
31.02
25.65
31.02
30.82
22
638.08
Bookvalue per sh¥
383.48
453.25
523.62
527.13
541.70
543.67
636.79
659.73
747.20
821.68
137.38
8.69%
8.82%
—
138.37
FCF per share¥
343.95
300.17
311.60
283.20
264.05
262.36
279.07
278.52
282.64
268.75
808.03
0.35%
(3.87%)
—
973.59
Dividend per sh¥
725.90
749.30
859.66
930.29
911.51
1,058
1,016
1,066
1,221
1,406
856.97
9.05%
7.77%
—
3.77
Div yield (avg)%
27.92
26.57
28.38
25.91
25.08
22.12
20.69
21.30
19.99
22.92
17.01
21.30
24.00
94
4.55
Payout ratio%
3.45
1.45
2.84
2.39
2.80
0.40
0.40
2.48
3.72
2.38
25.08
2.38
2.44
9
39.43
Shares (diluted)M
65.36
64.90
76.26
77.28
89.33
103.1
111.8
133.4
132.2
130.1
40.10
7.81%
7.03%
57
28.88
Buyback yield%
26.76
23.81
21.27
21.66
22.05
19.23
20.28
17.77
18.20
18.09
6.64
18.20
20.77
84
0.667
D/E ratiox
1.116
1.064
1.039
1.062
0.976
0.955
0.888
0.873
0.794
0.737
0.833
0.873
0.965
23
55.38
Enterprise value¥B
113.6
119.9
121.5
135.6
123.9
134.0
123.9
125.6
123.4
116.9
148.4
(1.15%)
1.23%
25
48.61
LT debt¥B
199.2
216.9
219.6
223.1
243.2
279.4
274.5
303.1
327.4
380.8
29.24
9.39%
6.25%
58
Revenue
¥164.2B
2.70%
1.00×
Cost of revenue
¥74.14B
2.46%
0.98×
Operating expenses
¥35.01B
3.01%
1.03×
Property and equipment
19.35%