38.04
Revenue¥B
129.6
135.4
140.9
146.9
152.1
157.9
161.7
166.6
172.5
177.3
38.87
3.11%
3.38%
40
5.60
Revenue growth%
24.28
25.01
22.11
20.20
17.96
20.54
20.96
18.47
20.91
22.63
18.59
20.91
20.94
51
25.48
Gross margin%
14.00
15.51
14.20
16.16
18.70
16.30
17.54
15.70
13.44
11.86
5.72
15.70
15.61
11
8.86
Operating margin%
2.70
5.33
7.88
8.57
8.62
8.51
10.99
10.26
12.84
11.59
7.81
10.99
8.60
45
13.51
Net margin%
19.78
17.67
20.31
21.07
23.31
24.14
23.77
23.69
22.48
21.12
12.30
23.69
21.80
28
32.86
P/E ratio (avg)x
9.508
9.433
9.968
10.79
12.05
13.39
14.62
14.55
15.64
15.10
10.74
14.62
12.72
69
11.54
EV/EBITx
23.33
20.73
20.17
20.96
22.51
25.08
26.06
24.96
22.81
21.75
35.09
24.96
22.66
38
22.35
FCF yield (avg)%
3.90
0.95
3.61
2.82
1.44
4.18
1.90
0.40
1.20
2.40
25.14
1.90
2.15
48
15.99
FCF margin%
1.58
2.64
5.04
2.55
1.76
1.70
2.90
1.93
2.78
2.26
5.36
2.26
2.40
17
0.276
FCF / Net incomex
1.518
1.582
1.504
1.464
1.367
1.456
1.326
1.466
1.590
1.431
0.357
1.456
1.465
16
7.40
ROIC%
17.29
17.52
15.13
14.53
12.99
14.61
12.44
11.52
8.60
9.13
17.52
11.52
13.76
58
2.04
Return on equity%
17.57
17.98
15.03
13.18
11.62
14.14
16.66
18.43
16.68
14.14
15.25
16.66
15.85
79
29.67
Return on assets%
8.98
9.41
7.12
5.78
8.55
9.18
8.44
10.18
10.08
9.77
25.54
9.77
9.08
42
120.06
EPS¥
404.81
439.63
462.49
475.92
468.67
475.45
540.46
610.79
698.37
683.85
134.33
7.85%
6.20%
—
15.59
EPS growth%
25.90
25.12
26.71
26.65
24.25
25.09
25.06
22.49
19.66
21.83
3.81
22.49
25.07
90
94.77
Bookvalue per sh¥
192.89
201.16
204.91
222.61
243.02
272.25
302.43
315.84
354.17
327.75
32.60
6.16%
4.37%
—
149.05
FCF per share¥
46.56
49.47
51.10
44.61
43.13
45.65
43.05
45.33
43.43
43.88
175.41
0.34%
(0.13%)
—
93.46
Dividend per sh¥
179.62
164.52
173.73
155.36
151.12
137.38
126.81
127.35
140.07
135.84
148.56
(2.11%)
(3.12%)
—
17.66
Div yield (avg)%
5.46
2.61
3.72
4.13
2.40
2.63
2.78
5.67
3.58
1.59
28.70
2.78
3.18
18
26.00
Payout ratio%
14.40
14.32
11.39
11.16
10.72
8.40
9.29
10.07
8.92
7.94
3.65
8.92
10.39
50
617.1
Shares (diluted)M
740.3
655.4
708.1
741.9
750.6
814.9
884.4
895.8
823.1
742.8
646.8
(0.21%)
1.00%
38
15.17
Buyback yield%
26.34
28.45
30.64
32.94
34.56
36.77
34.29
33.43
30.62
30.43
15.50
33.43
31.79
64
0.277
D/E ratiox
1.160
1.107
1.205
1.344
1.288
1.478
1.423
1.380
1.386
1.509
1.650
1.423
1.362
49
43.47
Enterprise value¥B
90.96
105.6
111.8
120.1
120.7
143.1
169.1
176.4
191.9
225.1
141.1
13.28%
10.04%
85
79.04
LT debt¥B
181.7
171.1
175.0
185.4
195.1
207.3
219.5
207.3
227.8
216.7
85.66
2.12%
3.10%
60
Revenue
¥177.3B
3.38%
1.00×
Cost of revenue
¥80.77B
3.36%
1.00×
Operating expenses
¥43.73B
3.49%
1.01×
Property and equipment
19.00%