0.138
Revenue¥B
0.925
0.961
0.972
0.983
1.009
1.029
1.050
1.045
1.080
1.083
0.143
1.41%
1.74%
5
25.32
Revenue growth%
36.70
39.27
38.11
38.12
39.37
39.56
37.74
35.26
37.84
39.30
11.84
37.84
38.12
66
8.60
Gross margin%
10.33
10.51
10.46
7.53
4.88
4.55
5.37
2.39
4.30
3.65
23.07
4.30
5.13
63
22.65
Operating margin%
27.78
25.53
27.09
24.75
24.48
23.55
21.45
23.27
23.51
22.18
3.29
23.27
24.01
25
12.30
Net margin%
17.27
18.48
19.83
22.31
20.38
18.46
18.74
18.69
18.08
16.16
2.16
18.46
18.59
24
20.25
P/E ratio (avg)x
16.14
18.92
20.70
24.18
25.19
25.18
25.05
27.40
28.00
32.76
21.48
27.40
25.12
8
32.85
EV/EBITx
18.27
18.63
17.12
19.50
18.41
17.44
17.81
19.68
19.99
20.47
6.590
19.68
18.52
25
18.30
FCF yield (avg)%
13.55
16.17
17.66
19.80
20.60
18.30
16.38
15.04
16.70
18.62
27.01
16.70
17.18
66
20.69
FCF margin%
21.56
18.59
17.48
18.86
20.68
22.49
21.89
23.45
24.94
26.68
14.78
23.45
21.72
41
1.272
FCF / Net incomex
0.256
0.250
0.256
0.221
0.230
0.224
0.203
0.220
0.215
0.187
1.291
0.215
0.222
71
19.17
ROIC%
4.84
2.74
4.54
5.16
4.35
2.80
4.39
3.21
4.61
6.24
26.53
4.39
4.46
16
25.39
Return on equity%
11.68
13.40
11.81
10.33
10.11
8.45
7.08
9.52
12.35
12.27
22.38
9.52
11.00
47
3.29
Return on assets%
6.55
3.83
6.39
7.99
8.78
8.21
5.34
3.47
3.20
2.60
24.35
3.47
5.87
39
407.39
EPS¥
431.06
472.39
465.51
446.40
438.79
452.26
446.20
404.55
424.20
431.31
445.82
(0.34%)
(1.16%)
—
21.66
EPS growth%
29.93
28.99
29.18
30.27
32.82
35.00
33.93
34.32
31.79
30.48
12.40
33.93
31.14
65
304.14
Bookvalue per sh¥
311.78
296.10
306.53
341.61
333.82
371.41
365.29
357.82
405.94
391.47
371.26
3.24%
2.19%
—
318.65
FCF per share¥
467.19
450.51
480.04
492.22
540.21
518.67
465.21
463.71
466.21
513.57
297.20
(1.01%)
0.07%
—
310.77
Dividend per sh¥
682.89
742.10
765.94
842.07
913.70
1,054
1,030
1,229
1,395
1,557
198.99
11.25%
9.64%
—
14.12
Div yield (avg)%
17.42
18.47
18.77
16.25
14.91
15.84
16.42
15.06
17.27
19.33
5.02
16.42
16.84
41
15.39
Payout ratio%
6.29
8.05
8.97
8.11
6.45
4.96
4.84
1.95
4.44
3.18
14.88
4.44
5.62
30
2.030
Shares (diluted)M
2.603
2.547
2.458
2.608
2.869
3.064
3.112
3.276
3.459
3.790
1.941
5.73%
3.83%
22
9.24
Buyback yield%
29.50
28.00
26.21
24.32
23.82
21.14
22.87
21.63
23.66
25.25
10.75
22.87
24.07
44
0.880
D/E ratiox
1.886
2.001
1.983
2.021
1.795
1.741
1.878
2.087
1.917
1.816
0.702
1.878
1.901
31
620.2
Enterprise value¥M
119.5
119.5
136.6
128.9
122.6
140.0
137.2
144.5
163.7
165.5
128.4
6.18%
4.54%
55
0.922
LT debt¥B
0.823
0.822
0.808
0.839
0.843
1.013
1.038
1.236
1.249
1.235
0.286
7.93%
3.95%
43
Revenue
¥1.083B
1.74%
1.00×
Cost of revenue
¥580.6M
1.82%
1.01×
Operating expenses
¥228.5M
1.67%
0.99×
Property and equipment
18.73%
Cash and investments
15.97%