21.12
Revenue¥B
13.33
13.98
14.65
15.40
15.80
16.67
17.11
17.37
18.04
18.62
23.27
3.34%
3.72%
7
17.89
Revenue growth%
11.39
9.44
10.87
11.85
11.16
9.34
6.85
5.32
7.82
10.38
4.52
7.82
9.91
23
9.48
Gross margin%
22.34
22.63
23.39
21.76
20.35
17.51
20.12
17.60
15.95
17.45
5.47
17.51
20.23
7
20.89
Operating margin%
19.77
19.03
17.35
14.69
15.53
17.60
18.97
16.73
14.24
15.72
15.48
16.73
17.04
14
22.48
Net margin%
19.29
18.85
18.41
19.91
19.35
17.19
15.20
16.24
14.56
17.37
14.48
16.24
17.89
65
27.76
P/E ratio (avg)x
13.44
14.99
16.92
19.72
18.81
18.52
20.29
19.69
18.69
21.87
24.71
19.69
18.75
78
31.65
EV/EBITx
27.71
30.30
30.95
34.12
37.57
36.65
35.94
37.10
42.83
48.47
25.63
37.10
36.29
65
16.32
FCF yield (avg)%
3.23
3.38
2.38
0.40
0.40
1.65
0.40
2.88
2.01
0.40
8.42
1.65
1.83
33
28.80
FCF margin%
18.79
21.16
18.69
16.44
14.87
15.52
13.02
15.58
15.04
13.74
22.77
15.04
15.55
34
1.277
FCF / Net incomex
0.288
0.315
0.349
0.368
0.380
0.430
0.493
0.474
0.484
0.447
1.489
0.474
0.405
58
18.48
ROIC%
2.28
3.50
1.32
0.40
3.29
3.49
2.81
2.42
2.43
2.85
10.41
2.81
2.62
57
9.79
Return on equity%
8.17
7.57
8.53
10.33
12.33
15.16
12.57
14.68
14.75
12.89
13.58
14.68
12.45
55
17.58
Return on assets%
13.43
12.24
13.13
14.94
13.99
14.23
16.66
13.70
15.57
17.73
20.71
15.57
14.11
77
61.53
EPS¥
261.82
291.23
296.51
316.96
333.32
373.83
419.22
444.15
492.55
513.70
68.23
9.04%
8.53%
—
6.83
EPS growth%
29.16
29.89
32.18
31.37
32.49
31.65
30.10
29.61
28.28
25.64
28.09
29.61
29.99
42
223.28
Bookvalue per sh¥
358.22
349.73
410.75
434.26
476.59
478.64
560.94
568.86
589.30
600.24
167.41
4.72%
5.91%
—
71.10
FCF per share¥
387.65
438.09
411.41
390.03
361.21
392.11
365.64
407.81
435.76
468.95
114.99
5.36%
2.43%
—
91.93
Dividend per sh¥
397.33
439.00
410.92
392.65
361.09
353.13
317.37
313.24
343.07
306.48
334.80
(3.23%)
(2.14%)
—
24.26
Div yield (avg)%
35.59
33.65
32.89
32.52
29.91
28.89
30.40
33.27
34.52
31.99
11.45
31.99
32.70
88
11.92
Payout ratio%
12.34
10.51
7.82
9.09
7.63
5.47
5.32
6.62
3.93
1.01
8.77
5.32
7.13
54
22.48
Shares (diluted)M
17.24
16.28
14.55
14.30
14.78
14.50
13.18
14.40
13.47
14.40
22.64
(0.53%)
(2.59%)
14
16.10
Buyback yield%
1.49
2.21
5.12
3.92
6.16
4.90
4.98
4.47
2.71
0.40
29.10
4.47
4.19
40
0.849
D/E ratiox
0.378
0.418
0.394
0.438
0.418
0.406
0.409
0.444
0.505
0.528
0.651
0.444
0.418
87
14.88
Enterprise value¥B
13.30
13.18
14.57
15.31
14.44
14.31
15.08
15.21
16.34
15.50
10.27
1.43%
2.29%
51
8.257
LT debt¥B
13.01
13.17
13.09
12.56
13.60
12.93
12.87
12.82
11.36
11.38
1.488
(3.51%)
(1.40%)
6
Revenue
¥18.62B
3.72%
1.00×
Cost of revenue
¥9.476B
3.91%
1.02×
Operating expenses
¥4.078B
3.73%
1.00×
Property and equipment
15.81%