7.554
Revenue¥B
4.824
5.199
5.753
6.132
6.665
7.105
7.641
8.359
9.177
9.904
8.116
8.24%
8.15%
57
21.08
Revenue growth%
3.25
5.19
2.41
0.62
0.97
1.60
4.24
2.32
2.79
2.48
28.23
2.48
2.44
70
25.00
Gross margin%
14.49
15.34
17.13
17.51
18.93
20.64
22.76
20.95
21.26
19.86
12.60
20.95
19.40
12
16.43
Operating margin%
26.08
23.29
25.30
23.49
21.45
19.25
20.85
18.79
16.15
19.02
28.05
19.02
21.15
22
25.34
Net margin%
23.30
22.92
25.37
23.90
24.30
21.79
21.51
21.56
22.06
19.09
18.11
21.56
22.49
91
24.25
P/E ratio (avg)x
19.64
17.86
15.56
15.18
13.72
14.94
13.96
14.57
14.38
14.29
24.18
14.38
14.76
19
19.75
EV/EBITx
16.63
17.18
18.44
18.92
18.30
17.39
16.25
17.46
18.34
17.31
15.26
17.39
17.43
30
10.55
FCF yield (avg)%
15.44
16.46
19.31
19.83
18.97
16.60
14.87
16.89
16.75
14.09
7.67
16.60
16.68
69
6.27
FCF margin%
24.40
21.98
24.70
27.03
26.63
28.82
31.42
29.52
27.56
29.41
2.97
29.41
27.29
70
0.900
FCF / Net incomex
1.184
1.070
0.961
0.972
0.904
0.856
0.856
0.906
0.999
0.876
0.345
0.876
0.933
41
26.03
ROIC%
19.43
20.70
17.72
16.50
16.69
18.26
17.05
17.95
16.25
15.83
4.18
17.05
17.39
89
11.93
Return on equity%
4.47
6.77
7.30
6.33
3.95
6.09
4.57
2.13
3.93
3.07
5.89
3.93
4.52
64
12.68
Return on assets%
29.42
26.88
24.29
24.90
26.24
25.34
23.78
22.01
21.68
20.36
18.41
22.01
24.59
34
97.60
EPS¥
189.80
193.18
171.69
167.67
148.95
141.61
128.29
131.14
122.67
129.86
101.13
(2.70%)
(5.19%)
—
26.80
EPS growth%
30.69
33.41
34.50
31.96
34.86
33.02
35.45
36.68
38.58
37.91
2.86
36.68
34.68
11
223.24
Bookvalue per sh¥
268.19
270.74
257.35
273.59
253.66
281.06
282.99
286.22
286.91
282.51
167.12
2.18%
0.88%
—
238.98
FCF per share¥
180.91
189.83
183.17
196.42
191.12
215.15
204.27
217.97
208.64
246.04
154.18
5.18%
4.06%
—
192.87
Dividend per sh¥
127.96
146.52
172.23
187.71
210.40
198.54
223.19
249.90
282.94
288.79
189.84
6.54%
9.44%
—
20.50
Div yield (avg)%
0.40
2.10
3.18
2.38
5.37
5.97
3.77
0.84
0.40
1.09
3.50
1.09
2.24
35
4.01
Payout ratio%
18.09
15.94
18.80
20.07
22.90
22.02
23.41
21.21
18.85
18.36
14.96
21.21
19.46
26
44.24
Shares (diluted)M
38.25
39.09
37.26
38.87
42.39
37.98
34.63
38.01
39.42
36.02
44.55
(3.20%)
(1.66%)
82
7.37
Buyback yield%
10.31
12.01
9.73
8.11
7.64
6.44
4.16
3.64
5.18
4.04
19.68
4.16
7.04
19
0.899
D/E ratiox
1.985
2.113
2.483
2.558
2.597
2.961
2.972
3.515
4.073
4.223
0.886
3.515
2.779
23
5.992
Enterprise value¥B
17.54
19.00
21.74
23.56
25.37
28.51
28.96
29.47
32.60
33.90
5.453
5.97%
7.41%
67
7.882
LT debt¥B
4.861
5.159
5.767
6.531
6.531
6.312
6.911
6.493
6.215
6.917
10.67
1.15%
3.01%
34
Revenue
¥9.904B
8.15%
1.00×
Cost of revenue
¥6.197B
8.41%
1.02×
Operating expenses
¥2.223B
7.77%
0.97×
Property and equipment
14.83%