29.05
Revenue¥B
18.66
19.44
20.43
21.80
22.67
24.11
25.76
27.08
28.01
30.14
30.16
5.86%
5.74%
6
13.98
Revenue growth%
29.37
28.16
29.83
29.82
27.04
25.92
28.37
25.93
28.04
29.47
19.25
28.04
28.27
44
19.31
Gross margin%
14.55
15.09
15.50
13.86
13.96
15.66
17.41
19.51
16.56
19.14
21.96
17.41
15.58
38
4.10
Operating margin%
14.73
16.24
17.75
18.53
15.89
15.82
15.66
14.96
16.37
16.65
22.60
15.82
16.06
58
7.61
Net margin%
17.39
14.92
16.94
16.14
16.30
16.46
15.95
17.36
18.07
19.98
7.13
17.36
16.70
67
29.18
P/E ratio (avg)x
43.52
48.37
55.26
66.32
71.16
74.42
73.12
86.98
100.6
106.6
22.93
86.98
72.14
36
10.56
EV/EBITx
21.05
19.11
20.56
18.70
16.04
16.17
15.24
15.11
14.55
12.85
14.96
15.11
16.11
52
23.77
FCF yield (avg)%
25.07
26.65
26.05
24.14
21.23
21.24
20.39
20.80
21.32
20.66
8.55
20.80
21.28
49
9.63
FCF margin%
9.13
11.95
10.60
13.34
14.12
16.12
18.74
17.85
20.36
18.49
24.08
18.49
15.12
44
0.899
FCF / Net incomex
0.838
0.946
0.930
0.929
0.934
0.997
1.110
1.112
1.144
1.189
0.400
1.112
0.972
75
26.00
ROIC%
9.85
7.17
7.01
9.42
6.89
9.56
11.98
13.26
13.94
14.97
15.98
13.26
9.70
24
26.09
Return on equity%
17.30
19.17
17.28
14.58
12.30
15.04
15.26
14.00
13.46
16.38
9.32
15.04
15.15
73
29.29
Return on assets%
21.27
22.29
22.90
24.43
26.76
24.24
22.76
21.01
19.59
20.40
18.87
21.01
22.52
76
127.68
EPS¥
163.80
164.87
170.30
163.44
142.04
127.05
128.20
137.04
141.97
134.80
134.94
(1.04%)
(2.44%)
—
21.02
EPS growth%
32.60
30.65
32.74
34.59
35.26
37.25
35.55
34.10
31.22
31.47
26.66
34.10
33.42
13
193.20
Bookvalue per sh¥
142.23
164.74
166.92
164.66
183.84
200.70
207.17
201.76
234.43
246.99
91.98
6.08%
6.73%
—
198.11
FCF per share¥
177.14
163.88
180.92
196.00
210.64
199.41
192.42
190.08
203.50
208.50
52.00
(0.20%)
0.69%
—
76.97
Dividend per sh¥
57.67
64.52
64.94
64.69
71.47
76.30
76.04
74.61
81.57
91.21
265.98
5.00%
5.58%
—
7.27
Div yield (avg)%
10.58
13.22
11.29
13.26
10.45
12.54
11.51
13.52
15.44
13.11
3.22
13.11
12.83
34
16.19
Payout ratio%
15.06
15.97
14.23
14.84
15.40
13.99
12.33
9.59
10.68
9.74
27.49
10.68
14.11
79
33.25
Shares (diluted)M
30.10
27.83
26.44
23.06
25.05
24.68
21.44
23.18
25.36
23.09
33.43
(1.61%)
(1.80%)
12
23.06
Buyback yield%
30.65
30.04
33.02
31.32
30.60
31.06
31.97
31.35
30.14
27.54
17.93
31.06
30.86
48
1.388
D/E ratiox
0.179
0.170
0.173
0.172
0.165
0.161
0.141
0.136
0.133
0.131
0.277
0.136
0.163
55
7.687
Enterprise value¥B
26.60
27.33
30.27
29.61
30.89
32.15
32.45
29.75
27.98
29.06
14.11
(1.21%)
0.06%
30
13.84
LT debt¥B
23.71
26.55
28.83
32.33
32.98
32.35
32.88
33.05
32.77
30.06
16.47
(1.83%)
3.48%
27
Revenue
¥30.14B
5.74%
1.00×
Cost of revenue
¥18.75B
5.96%
1.02×
Operating expenses
¥5.919B
5.35%
0.96×
Property and equipment
18.50%