177.5
Revenue¥B
197.2
197.3
199.4
207.0
214.3
223.3
223.8
229.4
231.2
231.3
194.8
1.53%
1.76%
22
18.57
Revenue growth%
29.88
30.30
30.78
28.15
29.14
28.17
26.47
24.62
23.59
23.88
7.06
24.62
28.16
37
29.55
Gross margin%
8.51
8.44
10.71
7.78
8.74
10.81
7.88
6.92
4.57
2.90
25.72
6.92
8.16
28
13.09
Operating margin%
20.08
19.39
18.04
19.31
21.07
21.35
23.74
23.67
25.73
26.40
13.06
23.74
21.21
38
27.46
Net margin%
10.12
10.15
12.62
9.66
9.59
12.23
10.26
11.23
10.57
12.00
21.38
11.23
10.42
53
27.35
P/E ratio (avg)x
39.87
39.89
38.80
38.20
38.22
37.77
40.26
40.21
42.89
41.91
19.33
40.26
39.88
16
27.68
EV/EBITx
19.31
18.48
18.02
16.25
18.06
20.30
18.90
17.26
16.57
17.26
17.47
17.26
18.04
15
9.11
FCF yield (avg)%
21.98
22.57
22.33
22.94
23.10
23.88
24.02
26.94
25.82
28.41
6.40
25.82
23.49
18
5.38
FCF margin%
15.05
16.18
18.33
21.07
23.98
21.45
24.26
24.01
22.05
22.09
11.75
22.09
21.75
89
1.617
FCF / Net incomex
0.924
1.011
0.941
0.958
0.894
0.884
0.804
0.790
0.832
0.882
0.522
0.832
0.889
8
21.97
ROIC%
15.45
16.68
17.26
16.58
15.41
17.46
16.80
16.49
18.67
16.14
8.36
16.80
16.63
66
21.33
Return on equity%
7.98
8.23
6.53
5.62
6.23
5.33
7.58
7.12
8.49
5.93
22.93
7.12
6.83
51
28.54
Return on assets%
1.85
0.40
0.64
1.74
2.83
5.06
7.14
4.89
3.45
0.50
4.97
4.89
2.34
55
384.57
EPS¥
456.42
432.38
464.83
409.18
353.81
306.37
268.43
256.38
264.89
261.63
396.53
(5.86%)
(6.49%)
—
23.63
EPS growth%
15.84
16.20
15.97
17.23
17.38
14.85
15.36
16.89
18.31
17.82
20.45
16.89
16.55
75
328.69
Bookvalue per sh¥
488.64
432.00
469.08
479.14
529.29
483.07
458.79
412.81
424.36
451.34
235.52
(3.14%)
(0.44%)
—
945.07
FCF per share¥
552.63
623.96
604.15
663.25
702.96
749.59
783.15
783.10
728.92
790.79
505.47
2.38%
4.24%
—
896.25
Dividend per sh¥
296.21
336.32
306.37
304.09
327.57
349.84
357.63
405.78
375.66
343.80
446.79
0.97%
1.01%
—
29.06
Div yield (avg)%
1.70
3.54
4.66
7.22
5.38
2.40
4.43
6.83
8.71
7.07
18.66
6.83
5.02
27
26.98
Payout ratio%
24.46
24.81
26.90
29.43
30.40
29.86
29.63
28.98
29.10
29.86
12.41
29.63
29.27
45
166.1
Shares (diluted)M
117.1
118.6
111.2
103.3
105.8
101.0
107.7
108.0
115.3
105.4
167.3
(0.08%)
(0.94%)
15
18.40
Buyback yield%
13.88
16.06
16.45
13.83
11.83
11.72
10.67
9.41
10.37
7.72
24.79
10.37
11.77
69
0.451
D/E ratiox
2.747
2.854
3.243
3.652
4.378
4.355
4.627
4.499
5.131
5.044
0.721
4.627
4.367
19
179.0
Enterprise value¥B
73.19
71.05
74.33
82.79
94.83
106.5
102.8
117.0
113.3
126.5
123.9
5.93%
5.27%
20
32.78
LT debt¥B
39.46
40.16
39.56
40.75
44.25
45.74
41.77
35.94
38.09
38.85
137.3
(2.57%)
(0.04%)
19
Revenue
¥231.3B
1.76%
1.00×
Cost of revenue
¥157.7B
1.76%
1.00×
Operating expenses
¥26.41B
1.36%
0.96×
Property and equipment
16.46%