13.75
Revenue¥B
14.64
15.38
15.93
16.52
17.53
18.30
19.13
19.88
20.36
21.55
14.24
4.21%
4.16%
66
15.06
Revenue growth%
21.82
18.88
21.82
21.71
18.72
17.54
16.55
15.60
12.95
13.70
24.14
15.60
18.13
88
14.37
Gross margin%
0.45
0.40
2.13
4.57
3.83
3.41
4.81
2.03
1.59
0.40
11.59
2.03
2.08
9
14.99
Operating margin%
10.56
7.88
7.07
4.93
3.94
4.58
1.94
2.60
1.21
3.38
14.67
2.60
4.26
92
21.53
Net margin%
17.43
17.21
15.70
12.72
10.66
9.76
7.26
6.96
6.07
7.58
6.57
7.26
10.21
42
33.81
P/E ratio (avg)x
20.93
20.14
22.27
23.67
23.33
25.47
24.64
25.24
22.66
21.67
25.32
24.64
22.99
72
26.23
EV/EBITx
15.02
15.98
14.72
15.61
15.70
14.68
15.26
14.29
13.71
13.66
16.03
14.29
14.87
18
4.15
FCF yield (avg)%
18.88
20.96
23.79
22.75
22.41
23.16
20.21
21.08
19.69
17.47
10.63
20.21
21.02
32
24.54
FCF margin%
7.27
4.70
4.12
5.14
7.17
7.69
10.20
12.51
12.36
11.70
10.36
11.70
7.48
19
0.487
FCF / Net incomex
0.527
0.464
0.502
0.475
0.442
0.482
0.524
0.543
0.523
0.562
0.507
0.524
0.512
84
26.21
ROIC%
18.22
18.55
19.29
17.04
14.14
15.91
17.57
15.13
17.81
14.99
9.66
15.91
17.30
89
21.26
Return on equity%
24.89
24.37
25.28
25.52
28.43
27.55
28.60
28.66
25.88
28.54
29.32
28.54
26.71
68
10.22
Return on assets%
25.63
24.53
26.26
25.25
25.58
26.78
29.63
28.09
28.71
29.38
7.84
28.71
26.52
62
95.73
EPS¥
95.11
107.81
128.16
148.47
152.49
162.54
192.59
228.38
271.56
280.82
100.50
12.99%
11.99%
—
4.73
EPS growth%
27.52
26.32
23.92
24.18
21.95
24.52
24.22
25.45
22.96
24.39
21.70
24.39
24.30
27
19.08
Bookvalue per sh¥
34.94
39.91
46.62
54.93
62.51
64.55
76.93
82.14
96.81
107.00
95.45
11.35%
13.03%
—
31.05
FCF per share¥
49.72
45.02
45.90
41.55
40.62
36.21
39.06
37.43
34.57
31.27
15.09
(5.10%)
(5.34%)
—
56.71
Dividend per sh¥
36.26
36.96
35.39
33.83
40.16
43.07
44.86
47.78
56.81
55.77
51.30
6.79%
6.06%
—
17.02
Div yield (avg)%
18.20
20.25
22.87
25.32
27.79
29.83
32.55
34.91
35.25
37.77
9.11
34.91
28.81
23
13.84
Payout ratio%
26.58
27.12
24.43
24.18
22.47
23.28
24.44
25.18
26.34
28.27
5.43
25.18
24.81
83
80.29
Shares (diluted)M
86.34
89.45
82.19
72.77
71.69
63.58
63.99
66.53
67.75
65.19
77.35
(1.88%)
(2.34%)
78
2.79
Buyback yield%
5.17
4.34
5.88
7.93
7.30
7.36
6.65
6.97
8.13
7.63
2.72
7.36
7.14
34
1.595
D/E ratiox
1.291
1.368
1.493
1.748
2.106
2.125
2.295
2.724
3.057
3.363
0.530
2.724
2.116
93
4.163
Enterprise value¥B
9.179
10.19
11.43
11.00
12.13
11.34
12.84
14.47
16.34
17.68
20.79
7.83%
7.94%
29
7.006
LT debt¥B
1.765
1.994
1.930
1.915
2.181
2.314
2.640
2.557
2.483
2.404
19.19
1.97%
2.74%
62
Revenue
¥21.55B
4.16%
1.00×
Cost of revenue
¥14.62B
3.89%
0.97×
Operating expenses
¥2.405B
5.97%
1.19×
Property and equipment
20.69%