145.1
Revenue¥B
191.5
201.5
215.8
228.3
235.5
246.6
260.2
273.8
284.2
293.2
159.4
4.47%
5.15%
74
23.60
Revenue growth%
2.49
2.46
4.41
1.41
0.40
2.94
1.06
0.40
0.40
0.40
14.22
0.40
1.24
64
6.32
Gross margin%
22.14
20.08
17.72
19.09
16.73
19.09
18.66
17.83
18.61
19.81
18.02
18.66
18.87
70
25.48
Operating margin%
27.59
28.63
28.83
29.39
30.47
30.20
29.36
29.76
29.61
28.45
16.29
29.61
29.37
55
16.10
Net margin%
6.41
6.10
5.87
7.75
7.36
9.47
12.25
13.93
12.25
10.22
3.14
12.25
8.61
75
14.37
P/E ratio (avg)x
29.49
29.76
30.04
31.18
32.89
35.51
34.38
33.23
31.40
30.36
10.26
33.23
31.29
44
23.88
EV/EBITx
15.79
14.89
13.63
14.54
14.27
13.60
12.54
11.04
9.644
9.601
24.83
11.04
13.62
93
25.26
FCF yield (avg)%
23.23
21.57
23.86
23.45
20.72
19.47
17.70
16.68
15.09
16.44
9.12
16.68
20.09
77
3.75
FCF margin%
1.56
3.80
3.15
0.79
0.40
3.02
3.03
5.68
5.41
5.42
20.17
5.41
3.09
48
0.605
FCF / Net incomex
0.294
0.285
0.294
0.298
0.289
0.291
0.327
0.352
0.366
0.428
1.210
0.352
0.296
47
19.26
ROIC%
19.11
18.04
20.61
17.65
17.09
16.89
17.24
14.50
17.32
15.11
2.41
16.89
17.28
82
22.75
Return on equity%
17.50
18.12
18.41
21.39
18.60
20.51
18.91
16.67
16.43
15.23
17.33
16.67
18.27
41
18.86
Return on assets%
13.81
11.34
13.50
12.14
14.35
12.04
11.22
12.68
11.75
10.90
2.98
11.75
12.09
40
220.97
EPS¥
214.75
239.71
267.74
294.39
294.93
290.54
296.37
314.26
316.48
288.25
243.72
(0.46%)
3.13%
—
25.72
EPS growth%
0.40
1.88
1.78
0.58
0.40
2.38
1.63
3.45
1.14
1.39
13.52
1.63
1.51
55
336.54
Bookvalue per sh¥
188.17
198.34
190.73
209.32
231.08
251.63
223.86
222.30
214.04
225.43
376.65
(0.49%)
0.64%
—
244.52
FCF per share¥
152.60
151.35
157.21
157.57
167.45
159.52
147.57
147.89
134.19
125.10
383.49
(5.67%)
(1.15%)
—
360.95
Dividend per sh¥
374.86
395.84
440.87
473.06
452.37
437.54
495.29
449.71
504.90
571.43
243.72
4.78%
5.14%
—
18.49
Div yield (avg)%
27.68
29.09
29.96
32.72
34.61
32.56
30.75
30.27
31.64
29.71
17.06
30.75
30.51
6
22.72
Payout ratio%
24.22
24.68
21.70
20.43
22.10
22.33
24.10
26.92
25.99
25.89
12.17
25.89
24.16
39
0.287
Shares (diluted)B
0.361
0.433
0.450
0.463
0.543
0.591
0.691
0.789
0.845
1.012
0.280
13.24%
10.71%
80
21.18
Buyback yield%
25.70
24.41
24.59
27.04
27.97
26.33
25.19
23.40
25.21
22.34
6.08
25.19
25.20
24
0.232
D/E ratiox
2.558
2.639
3.082
3.126
3.432
3.480
3.863
4.450
5.210
5.632
1.181
4.450
3.456
31
45.47
Enterprise value¥B
33.27
34.04
39.20
45.11
47.89
56.30
55.50
64.11
73.61
83.75
239.5
11.82%
11.49%
16
194.7
LT debt¥B
213.3
201.0
212.2
231.4
265.7
295.5
286.5
315.3
337.0
381.2
20.56
7.49%
7.16%
26
Revenue
¥293.2B
5.15%
1.00×
Cost of revenue
¥168.0B
5.05%
0.99×
Operating expenses
¥69.59B
4.90%
0.98×
Goodwill & intangibles
17.81%
Property and equipment
15.17%