90.21
Revenue¥B
113.0
111.2
113.7
114.0
113.1
114.0
114.7
117.2
120.6
123.4
98.53
1.77%
1.06%
11
17.76
Revenue growth%
23.64
24.73
27.40
30.23
28.05
26.91
28.99
26.02
24.41
26.93
5.72
26.91
26.92
19
10.83
Gross margin%
7.66
5.33
6.65
8.01
8.41
9.53
7.54
7.40
9.53
7.01
9.57
7.54
7.60
74
24.05
Operating margin%
27.66
27.83
29.62
29.78
28.43
29.01
28.32
26.12
23.91
23.86
26.69
26.12
28.08
42
16.78
Net margin%
5.81
7.65
6.26
7.03
7.96
10.76
8.83
11.75
11.43
11.41
26.97
11.41
8.39
54
14.83
P/E ratio (avg)x
42.72
41.86
48.53
54.05
53.49
58.60
54.12
62.53
60.57
68.63
32.96
60.57
54.08
41
24.86
EV/EBITx
31.06
34.66
35.43
38.48
38.90
44.49
47.37
45.77
44.06
50.75
8.804
45.77
41.48
13
11.14
FCF yield (avg)%
2.87
1.87
0.40
2.80
0.82
3.53
1.16
3.35
1.76
0.40
17.13
1.76
1.82
60
20.07
FCF margin%
31.90
30.69
33.50
35.98
33.59
32.17
31.98
29.78
29.50
30.64
3.44
30.64
31.94
42
0.129
FCF / Net incomex
0.608
0.625
0.606
0.587
0.558
0.495
0.487
0.537
0.515
0.533
0.201
0.515
0.548
45
3.35
ROIC%
23.31
20.32
18.01
15.90
15.48
16.18
14.58
14.04
14.03
13.63
6.69
14.04
15.69
75
8.42
Return on equity%
8.69
6.70
5.64
5.18
4.77
1.85
4.54
2.32
1.31
2.65
18.53
2.32
4.66
56
28.69
Return on assets%
21.28
21.32
18.69
16.09
14.01
13.24
13.34
13.31
16.30
18.98
29.55
13.34
16.20
73
113.54
EPS¥
486.59
501.66
515.38
452.49
454.85
462.70
486.38
426.25
389.19
417.83
119.37
(1.68%)
(0.97%)
—
20.65
EPS growth%
8.65
6.68
5.41
6.70
4.34
3.75
1.75
2.11
0.40
0.40
14.87
1.75
4.04
35
391.99
Bookvalue per sh¥
522.83
602.45
622.21
595.44
600.65
676.67
794.33
855.91
972.10
1,147
461.67
13.82%
8.91%
—
583.43
FCF per share¥
760.03
692.00
751.96
779.52
826.32
881.17
871.39
793.80
768.80
833.14
791.67
0.16%
1.95%
—
676.74
Dividend per sh¥
287.88
251.38
247.23
236.73
203.48
182.10
173.04
178.02
185.32
183.74
476.80
(2.02%)
(5.52%)
—
10.34
Div yield (avg)%
17.38
16.76
14.42
14.25
15.01
12.04
13.76
13.36
11.60
13.16
24.37
13.16
14.00
79
17.89
Payout ratio%
23.49
24.78
22.65
20.98
23.75
25.74
23.01
23.21
24.08
25.63
13.35
24.08
23.62
32
64.98
Shares (diluted)M
112.2
114.3
111.9
123.6
128.6
140.0
136.4
154.9
159.3
163.6
63.31
4.92%
5.65%
11
13.17
Buyback yield%
30.47
27.96
25.39
25.73
25.14
24.78
25.89
27.25
29.13
30.58
26.98
27.25
26.57
61
1.221
D/E ratiox
1.525
1.750
1.989
2.174
2.511
2.660
2.583
2.916
2.795
2.718
0.977
2.718
2.547
15
104.4
Enterprise value¥B
67.62
79.21
92.77
112.1
112.1
129.0
132.4
135.3
162.5
169.2
108.6
8.58%
9.83%
45
67.47
LT debt¥B
44.43
45.23
44.02
45.93
47.38
54.11
53.71
59.88
58.34
66.14
57.35
6.90%
4.59%
39
Revenue
¥123.4B
1.06%
1.00×
Cost of revenue
¥53.41B
0.58%
0.95×
Operating expenses
¥30.38B
1.72%
1.07×
Property and equipment
17.47%