0.406
Revenue¥B
2.623
2.648
2.629
2.735
2.748
2.833
2.817
2.893
2.970
2.993
0.435
1.72%
1.56%
79
4.57
Revenue growth%
15.01
14.50
14.13
11.94
10.59
13.57
11.86
9.36
7.70
8.61
18.72
9.36
11.90
81
16.04
Gross margin%
1.26
1.75
1.72
1.40
1.29
0.40
1.79
1.71
3.32
5.11
13.08
1.79
1.72
89
29.42
Operating margin%
26.67
28.82
27.44
28.30
29.79
27.87
27.35
29.22
30.20
31.45
3.71
29.22
28.56
23
14.55
Net margin%
18.82
21.24
19.95
17.82
15.96
16.54
13.60
15.58
17.05
17.37
7.75
16.54
17.21
33
32.83
P/E ratio (avg)x
23.80
24.50
21.41
21.89
19.48
17.20
16.19
17.22
16.67
15.81
11.35
16.67
18.35
14
34.71
EV/EBITx
8.578
8.379
7.934
8.812
8.502
9.678
10.40
9.906
10.84
10.88
20.90
10.40
9.245
38
20.05
FCF yield (avg)%
33.17
35.72
38.11
35.64
38.47
35.88
34.16
34.10
31.39
29.41
8.30
34.10
34.90
8
26.94
FCF margin%
23.37
23.55
25.27
24.37
24.32
22.28
20.37
20.63
21.20
20.82
28.65
20.82
22.82
23
0.901
FCF / Net incomex
1.381
1.307
1.473
1.526
1.589
1.489
1.568
1.608
1.819
1.878
1.174
1.608
1.547
73
14.98
ROIC%
8.33
9.97
7.99
10.59
10.99
8.22
10.12
7.58
5.19
3.37
7.28
7.58
8.28
85
10.55
Return on equity%
13.26
15.77
17.48
15.07
17.80
16.54
19.01
16.17
14.15
14.87
3.05
16.17
15.97
12
3.52
Return on assets%
6.94
7.03
9.61
9.78
8.82
6.31
6.56
8.59
9.09
6.87
29.32
6.87
7.81
37
43.08
EPS¥
186.03
210.74
215.05
239.43
264.41
297.22
342.69
386.71
377.22
389.12
46.77
8.03%
7.49%
—
26.01
EPS growth%
10.17
10.91
13.58
14.56
12.91
13.50
10.91
8.13
7.12
6.47
15.71
8.13
10.91
6
62.94
Bookvalue per sh¥
47.73
51.69
52.13
58.77
58.22
61.32
67.25
74.53
81.52
72.79
106.11
4.57%
5.23%
—
80.26
FCF per share¥
98.46
92.45
90.78
94.63
95.89
99.37
110.17
111.74
126.23
129.96
106.64
6.27%
2.36%
—
59.39
Dividend per sh¥
49.65
50.23
51.78
54.27
63.03
70.10
70.61
78.15
85.87
95.35
129.76
8.63%
7.40%
—
29.92
Div yield (avg)%
11.26
10.39
12.30
11.02
8.34
7.30
6.14
4.26
6.00
5.12
26.97
6.00
7.82
80
18.15
Payout ratio%
8.01
5.62
4.96
4.47
7.18
8.14
8.82
9.97
10.79
10.41
16.29
9.97
8.08
95
20.83
Shares (diluted)M
25.03
27.79
27.94
25.43
23.08
20.58
21.17
22.58
21.12
23.09
20.70
0.01%
0.20%
25
28.74
Buyback yield%
12.07
12.41
12.57
13.10
15.81
14.74
13.52
16.35
13.64
16.61
28.78
14.74
13.58
57
0.296
D/E ratiox
2.280
2.699
2.977
2.870
2.840
3.351
3.220
3.264
3.696
4.143
1.292
3.351
3.099
79
1.102
Enterprise value¥B
1.307
1.313
1.367
1.462
1.437
1.668
1.791
2.071
2.270
2.503
0.392
11.75%
6.94%
48
0.895
LT debt¥B
1.322
1.403
1.397
1.365
1.319
1.389
1.523
1.377
1.363
1.383
1.189
0.95%
(0.50%)
72
Revenue
¥2.993B
1.56%
1.00×
Cost of revenue
¥1.825B
1.55%
1.00×
Operating expenses
¥513.8M
1.58%
1.00×
Goodwill & intangibles
15.04%
Property and equipment
14.74%