40.96
Revenue¥B
30.81
32.39
34.39
37.42
39.48
43.05
45.24
48.91
52.83
56.39
44.27
7.39%
7.13%
91
22.16
Revenue growth%
9.08
8.83
9.48
8.58
10.20
13.18
14.08
13.62
11.50
11.62
15.19
13.18
10.85
81
25.90
Gross margin%
24.28
23.27
24.32
25.75
27.19
25.26
27.00
29.03
31.97
30.31
21.35
29.03
26.37
13
17.30
Operating margin%
30.24
27.47
24.80
22.56
25.12
25.78
27.00
29.49
30.14
31.69
14.80
29.49
27.24
78
8.96
Net margin%
0.40
1.37
0.40
2.41
0.52
0.40
0.40
2.95
4.36
2.26
13.45
2.26
0.95
28
32.97
P/E ratio (avg)x
33.78
34.63
38.36
45.86
53.63
64.58
69.66
69.96
72.69
85.53
24.31
69.96
59.10
75
36.15
EV/EBITx
18.78
17.65
17.78
17.06
16.69
15.66
15.11
13.22
13.11
12.98
23.86
13.22
16.18
57
16.24
FCF yield (avg)%
5.35
3.02
0.40
1.99
0.46
0.40
1.55
0.40
3.08
2.16
15.17
1.55
1.77
69
21.20
FCF margin%
30.15
29.68
30.36
31.62
33.04
30.64
29.96
31.56
29.63
29.86
29.00
29.96
30.25
46
0.438
FCF / Net incomex
3.677
3.695
3.996
4.623
4.804
5.742
6.352
6.752
7.342
7.867
0.704
6.752
5.273
25
4.47
ROIC%
22.26
21.33
22.44
25.03
25.74
23.28
23.50
25.59
23.96
25.18
4.29
23.96
23.73
77
12.05
Return on equity%
12.67
15.49
17.87
17.51
16.78
19.53
17.13
17.30
17.73
15.94
7.87
17.30
17.21
39
18.11
Return on assets%
19.79
18.53
16.52
14.39
12.90
12.80
14.72
12.67
14.03
16.65
10.88
14.03
14.55
35
63.67
EPS¥
181.88
187.99
185.48
211.35
216.37
205.66
209.34
203.05
237.02
240.11
69.97
2.10%
3.39%
—
13.55
EPS growth%
17.52
16.20
17.80
15.04
14.94
12.62
11.57
9.13
11.79
9.44
4.11
11.57
13.78
28
173.16
Bookvalue per sh¥
191.72
197.76
216.08
218.25
228.60
231.82
237.72
258.96
262.43
260.15
98.07
2.62%
3.57%
—
115.45
FCF per share¥
97.05
94.61
105.93
99.02
98.82
99.00
107.93
120.44
115.48
107.77
41.28
1.75%
2.37%
—
104.54
Dividend per sh¥
79.29
77.07
74.88
64.97
62.43
65.25
62.55
61.28
54.85
52.19
107.13
(3.52%)
(4.91%)
—
9.32
Div yield (avg)%
0.40
0.40
2.23
3.60
6.51
8.22
6.94
6.17
6.26
5.72
8.50
6.26
5.95
51
4.03
Payout ratio%
9.08
9.09
6.19
5.80
8.18
5.56
4.80
2.79
1.40
1.86
11.28
2.79
5.68
73
261.1
Shares (diluted)M
342.7
371.1
357.5
358.9
342.2
386.5
389.2
441.6
503.3
490.9
265.5
7.48%
3.83%
18
2.43
Buyback yield%
2.37
2.60
5.46
3.96
1.73
1.93
3.53
3.90
4.97
3.05
28.07
3.53
3.29
71
0.267
D/E ratiox
0.655
0.610
0.553
0.564
0.547
0.482
0.457
0.468
0.445
0.448
0.155
0.457
0.514
12
7.349
Enterprise value¥B
53.04
59.17
58.50
66.37
65.03
71.91
81.78
81.64
85.24
92.73
5.253
7.35%
7.09%
62
10.60
LT debt¥B
28.65
29.60
32.80
30.05
31.45
30.35
30.65
32.32
31.09
29.79
8.501
(1.08%)
1.06%
31
Revenue
¥56.39B
7.13%
1.00×
Cost of revenue
¥34.18B
7.11%
1.00×
Operating expenses
¥5.798B
6.86%
0.98×
Goodwill & intangibles
16.28%
Property and equipment
16.09%