39.65
Revenue¥B
78.86
78.76
81.59
82.68
84.27
87.19
88.76
91.99
93.11
93.00
41.69
1.99%
1.96%
28
3.57
Revenue growth%
22.54
24.87
23.41
24.15
22.50
24.72
24.82
22.67
20.12
18.02
9.72
22.67
23.04
47
14.92
Gross margin%
11.19
9.41
8.01
10.37
8.28
10.63
9.90
11.08
10.21
11.84
17.63
10.63
10.29
87
8.43
Operating margin%
20.10
18.83
20.76
23.62
20.98
22.23
24.29
24.50
22.99
21.64
4.44
22.99
21.94
38
13.20
Net margin%
27.03
25.55
27.54
25.60
24.03
23.77
25.56
23.38
23.72
26.44
13.26
23.77
25.55
90
7.864
P/E ratio (avg)x
25.40
24.31
26.31
25.33
26.98
24.93
24.23
21.85
21.18
19.36
29.60
21.85
24.62
34
18.93
EV/EBITx
19.35
17.47
18.11
16.15
17.22
18.00
15.72
15.92
15.96
14.46
15.04
15.92
16.69
51
16.17
FCF yield (avg)%
18.23
17.86
14.96
13.26
10.60
12.17
9.67
9.67
8.90
6.10
5.07
9.67
11.39
91
20.99
FCF margin%
11.25
13.58
14.39
16.57
17.71
17.63
17.15
20.12
20.54
19.23
9.80
19.23
17.39
56
1.791
FCF / Net incomex
1.901
2.053
1.925
2.051
1.929
2.051
2.026
2.274
2.426
2.588
1.478
2.274
2.051
92
7.27
ROIC%
19.29
17.41
19.02
20.06
18.22
18.09
20.81
19.38
18.63
17.30
19.24
18.63
18.82
38
11.17
Return on equity%
15.43
17.06
16.37
15.21
17.25
19.94
22.08
19.76
17.20
18.03
26.15
19.76
17.22
38
10.47
Return on assets%
20.24
21.47
22.69
25.16
26.66
24.98
27.22
25.33
25.74
23.20
22.93
25.33
25.07
51
70.97
EPS¥
211.95
233.19
236.40
233.79
239.51
247.68
271.27
235.18
224.45
219.55
76.85
(1.73%)
0.65%
—
26.16
EPS growth%
15.10
17.35
18.92
17.13
15.68
15.42
14.72
16.95
14.86
15.34
23.38
15.34
15.55
77
202.62
Bookvalue per sh¥
96.95
105.72
118.19
107.74
116.15
121.69
135.97
141.30
146.86
151.18
117.58
5.41%
4.02%
—
229.73
FCF per share¥
57.55
59.59
53.96
58.49
57.12
50.83
55.01
56.71
63.13
63.14
109.25
2.02%
1.81%
—
61.02
Dividend per sh¥
132.31
127.54
142.84
149.70
151.49
169.03
189.43
178.22
189.44
192.80
148.38
4.94%
3.93%
—
22.27
Div yield (avg)%
15.53
12.87
14.67
15.40
13.00
15.47
15.28
13.40
14.47
11.71
22.40
14.47
14.57
91
15.90
Payout ratio%
30.09
31.91
32.27
30.40
28.23
28.49
31.42
34.42
31.76
29.87
28.13
31.42
30.91
89
282.2
Shares (diluted)M
406.4
390.9
382.9
456.8
442.9
503.9
585.1
584.8
562.3
604.9
278.3
6.43%
5.59%
77
20.12
Buyback yield%
17.77
20.50
23.38
25.89
26.68
29.51
28.46
28.66
30.42
31.36
11.23
29.51
27.57
91
0.620
D/E ratiox
1.337
1.490
1.619
1.526
1.643
1.605
1.609
1.749
1.966
2.259
1.659
1.749
1.614
20
45.40
Enterprise value¥B
58.87
63.40
59.29
61.39
60.13
53.42
57.17
56.45
55.22
58.79
67.02
(0.45%)
0.35%
34
13.60
LT debt¥B
60.77
59.22
60.36
66.24
68.34
70.83
72.91
76.27
70.10
69.91
30.64
0.46%
0.77%
81
Revenue
¥93.00B
1.96%
1.00×
Cost of revenue
¥46.51B
1.68%
0.97×
Operating expenses
¥16.23B
2.57%
1.06×
Property and equipment
14.78%