0.769
Revenue¥B
0.970
1.018
1.052
1.119
1.177
1.226
1.294
1.375
1.445
1.522
0.806
5.28%
5.13%
27
5.35
Revenue growth%
21.10
23.81
24.68
24.77
27.24
27.34
25.45
22.99
20.49
23.42
5.10
23.42
24.25
39
8.43
Gross margin%
8.97
6.70
6.19
7.17
6.14
8.13
8.46
6.50
7.40
8.38
6.96
8.13
7.28
66
11.99
Operating margin%
21.46
20.29
20.55
18.15
21.08
22.89
23.91
23.06
22.33
24.95
17.04
23.06
21.90
74
17.17
Net margin%
6.36
9.11
7.05
7.08
5.82
5.08
7.53
8.87
8.48
8.95
11.03
8.48
7.31
77
13.89
P/E ratio (avg)x
34.41
37.64
36.40
41.43
39.31
40.95
45.83
42.98
44.97
46.50
20.45
44.97
41.19
14
33.83
EV/EBITx
21.00
19.13
17.85
18.93
20.08
19.40
18.86
16.88
15.04
14.71
24.95
16.88
18.90
38
18.49
FCF yield (avg)%
14.14
16.02
17.72
15.40
17.10
16.52
17.74
18.33
20.15
22.57
26.26
18.33
17.41
49
5.97
FCF margin%
23.04
24.68
22.24
24.66
27.34
26.23
26.32
29.22
28.57
30.69
5.90
28.57
26.28
67
0.642
FCF / Net incomex
0.207
0.217
0.230
0.231
0.224
0.241
0.269
0.249
0.280
0.264
1.427
0.264
0.236
38
17.26
ROIC%
8.58
5.60
4.84
5.02
6.95
9.35
7.54
9.86
11.47
13.19
13.07
9.86
8.06
84
2.30
Return on equity%
20.32
19.23
17.31
16.73
18.12
19.77
20.52
18.09
16.88
15.68
10.78
18.09
18.10
57
11.40
Return on assets%
31.37
33.51
30.95
28.84
31.08
33.37
34.41
33.10
30.25
29.17
15.16
33.10
31.22
85
105.24
EPS¥
165.56
166.82
166.30
183.12
210.71
210.53
228.40
232.01
244.77
287.63
115.03
6.42%
6.73%
—
2.54
EPS growth%
23.38
22.83
22.56
22.88
24.48
26.42
24.72
25.91
28.46
30.87
15.91
26.42
24.60
26
227.72
Bookvalue per sh¥
290.92
267.09
253.13
262.90
289.30
301.53
308.78
325.16
303.01
298.13
302.29
0.60%
0.39%
—
348.53
FCF per share¥
280.92
312.67
293.60
282.62
303.54
284.23
332.11
387.00
400.82
434.05
77.72
7.41%
5.81%
—
312.05
Dividend per sh¥
214.55
203.20
215.63
216.64
203.38
173.13
168.88
170.81
149.82
138.18
208.80
(7.44%)
(4.91%)
—
20.93
Div yield (avg)%
10.42
8.79
10.13
8.14
8.22
6.63
5.41
4.26
6.90
6.80
3.77
6.63
7.52
67
27.38
Payout ratio%
23.16
22.96
23.39
23.66
26.48
29.18
27.90
28.48
30.93
33.72
19.69
29.18
27.19
61
2.993
Shares (diluted)M
3.145
3.335
3.965
4.320
5.147
6.115
6.772
6.797
7.231
7.510
3.014
7.85%
8.60%
49
27.73
Buyback yield%
31.49
30.12
29.87
31.44
33.53
34.74
33.77
34.02
33.92
32.45
17.86
33.92
32.99
76
0.582
D/E ratiox
0.550
0.570
0.504
0.498
0.525
0.513
0.489
0.421
0.441
0.467
0.588
0.467
0.501
46
1.134
Enterprise value¥B
1.373
1.553
1.618
1.853
1.864
2.078
2.010
2.122
2.070
2.046
1.241
1.88%
4.46%
57
710.5
LT debt¥M
332.5
325.3
338.4
384.5
396.4
407.1
393.5
378.5
417.0
413.2
298.1
0.83%
2.73%
85
Revenue
¥1.522B
5.13%
1.00×
Cost of revenue
¥945.2M
5.11%
1.00×
Operating expenses
¥259.8M
5.02%
0.99×
Goodwill & intangibles
17.33%
Property and equipment
14.63%