14.36
Revenue¥B
24.02
24.21
24.81
25.12
25.17
25.77
26.39
26.13
26.55
26.87
15.51
1.32%
1.37%
30
22.55
Revenue growth%
6.64
9.17
7.59
10.42
10.95
10.73
10.07
7.83
7.42
8.65
20.30
8.65
8.91
58
12.81
Gross margin%
10.00
12.85
15.10
13.24
14.06
13.38
14.36
14.94
15.25
12.60
29.80
14.36
13.72
91
2.50
Operating margin%
21.51
22.20
22.51
22.22
23.12
25.31
25.84
23.48
21.70
22.36
23.34
23.48
22.44
94
22.64
Net margin%
25.35
22.35
24.74
24.05
25.97
27.79
24.81
22.14
20.33
22.39
7.01
22.39
24.40
64
27.69
P/E ratio (avg)x
33.21
35.92
34.97
36.53
39.65
46.15
54.66
58.96
65.50
68.68
30.55
58.96
42.90
36
21.41
EV/EBITx
31.86
35.31
42.45
42.83
42.81
44.39
48.76
51.09
57.32
67.25
34.86
51.09
43.61
87
24.43
FCF yield (avg)%
18.00
19.40
20.35
22.08
22.84
21.24
23.33
26.00
26.98
24.84
29.73
24.84
22.46
47
28.50
FCF margin%
5.34
3.40
5.61
3.44
5.09
3.47
1.23
1.80
1.23
0.40
13.49
1.23
3.42
78
1.447
FCF / Net incomex
0.279
0.287
0.289
0.316
0.318
0.338
0.378
0.418
0.386
0.365
0.309
0.378
0.328
81
12.56
ROIC%
4.17
6.14
8.36
8.84
8.74
8.12
8.00
10.34
10.34
12.27
21.17
10.34
8.55
94
17.75
Return on equity%
15.67
16.73
19.70
17.08
14.83
17.51
16.71
19.61
17.15
19.32
21.67
17.51
17.12
49
13.48
Return on assets%
3.54
4.10
4.06
3.29
1.42
0.40
0.40
0.40
0.40
2.84
22.78
0.40
2.13
64
99.48
EPS¥
40.79
43.62
38.59
36.37
33.03
29.72
25.72
25.62
26.85
28.53
109.16
(2.88%)
(4.20%)
—
23.48
EPS growth%
21.78
24.25
23.88
26.35
24.51
25.06
22.50
23.92
24.53
24.86
3.63
24.53
24.38
37
103.88
Bookvalue per sh¥
229.33
262.56
299.01
306.86
355.98
419.36
510.44
584.19
632.85
686.31
134.26
14.03%
13.42%
—
162.64
FCF per share¥
133.28
118.34
116.06
127.31
129.80
143.91
137.08
149.94
143.00
134.62
170.14
0.73%
(0.43%)
—
174.73
Dividend per sh¥
32.32
35.84
34.36
36.93
39.75
43.91
45.63
51.73
50.01
55.17
96.77
6.78%
5.34%
—
9.56
Div yield (avg)%
23.69
21.21
21.27
21.91
24.41
23.52
20.70
21.73
21.62
21.15
17.00
21.62
21.68
61
22.28
Payout ratio%
24.54
24.71
23.04
25.07
24.39
26.70
27.91
29.66
26.84
25.12
10.19
26.84
25.10
31
102.6
Shares (diluted)M
110.5
104.2
112.6
120.4
118.1
123.6
136.1
121.3
126.8
113.0
100.6
(0.89%)
(0.16%)
26
8.39
Buyback yield%
19.95
21.03
20.35
20.06
19.88
17.99
16.33
16.75
17.07
14.13
4.26
16.75
18.93
43
1.168
D/E ratiox
0.080
0.080
0.068
0.071
0.076
0.071
0.069
0.070
0.071
0.066
0.580
0.070
0.071
14
17.86
Enterprise value¥B
24.43
22.57
20.40
20.90
19.72
19.72
18.86
19.42
18.04
16.78
7.597
(3.18%)
(3.33%)
33
18.56
LT debt¥B
15.26
17.82
17.94
19.08
17.91
19.13
19.29
19.13
21.99
22.69
12.15
4.84%
4.12%
6
Revenue
¥26.87B
1.37%
1.00×
Cost of revenue
¥13.22B
1.23%
0.99×
Operating expenses
¥5.067B
1.73%
1.04×
Property and equipment
15.76%