18.13
Revenue¥B
18.14
18.54
19.44
20.01
20.55
21.26
21.83
21.92
22.29
23.07
18.70
2.34%
2.84%
71
18.24
Revenue growth%
18.95
19.91
20.83
21.71
23.86
23.00
25.75
26.50
27.72
26.15
3.31
26.15
23.43
7
25.45
Gross margin%
26.83
29.53
26.64
26.38
26.79
24.36
21.86
20.97
19.29
22.08
3.39
21.86
25.37
68
5.62
Operating margin%
34.44
32.82
31.71
32.13
30.23
29.35
27.75
28.71
30.93
29.95
8.94
29.35
30.58
10
9.64
Net margin%
18.21
17.02
15.53
15.77
14.01
13.66
14.77
12.57
10.77
8.04
3.43
12.57
14.39
21
14.70
P/E ratio (avg)x
32.46
33.82
31.14
28.64
26.01
24.32
24.43
26.08
26.51
28.22
9.974
26.08
27.36
7
35.43
EV/EBITx
12.32
11.08
9.448
10.16
10.27
10.19
10.53
9.435
10.02
10.77
27.51
10.19
10.23
75
25.63
FCF yield (avg)%
13.44
16.44
13.72
11.39
12.84
12.89
13.24
12.84
13.50
14.71
2.70
13.24
13.34
20
28.42
FCF margin%
29.59
30.31
27.34
25.67
24.34
24.24
23.64
23.29
22.41
22.29
8.57
23.29
24.29
53
1.028
FCF / Net incomex
1.046
1.033
1.152
1.178
1.369
1.269
1.392
1.572
1.518
1.765
0.382
1.518
1.319
48
29.95
ROIC%
21.27
22.30
24.13
22.82
25.60
23.12
23.70
25.69
24.82
25.66
23.98
24.82
23.92
22
11.58
Return on equity%
22.07
22.71
21.66
19.18
19.82
19.83
19.01
20.15
17.77
20.13
27.90
19.83
19.98
29
23.34
Return on assets%
14.86
17.28
15.22
17.43
19.36
18.67
20.68
20.17
22.38
24.58
6.18
20.68
19.01
71
43.30
EPS¥
131.30
139.80
143.89
145.96
142.00
122.07
124.59
122.35
126.70
112.35
47.68
(4.58%)
(1.28%)
—
9.21
EPS growth%
24.88
23.29
24.88
22.17
22.58
23.09
23.18
23.98
23.47
25.59
10.27
23.47
23.38
51
80.19
Bookvalue per sh¥
151.02
168.65
173.00
191.25
198.59
198.11
195.98
210.63
253.36
246.72
117.90
4.44%
5.59%
—
200.48
FCF per share¥
113.91
129.76
141.25
145.03
143.34
156.09
168.58
181.02
186.18
181.35
182.59
4.82%
6.52%
—
50.18
Dividend per sh¥
236.91
221.33
256.20
287.64
291.99
321.92
300.11
347.03
359.89
342.93
209.93
3.27%
5.21%
—
13.68
Div yield (avg)%
27.51
29.46
30.58
33.25
31.84
29.28
31.36
32.83
32.85
34.56
17.16
32.83
31.60
43
17.20
Payout ratio%
20.18
21.84
24.66
23.59
23.25
25.85
28.50
28.57
29.22
27.25
3.34
28.50
25.26
69
37.63
Shares (diluted)M
30.12
26.50
25.38
26.56
24.25
25.07
23.29
23.00
19.58
18.97
38.88
(4.79%)
(5.91%)
80
28.25
Buyback yield%
2.32
2.22
0.40
0.40
1.78
2.56
4.56
3.65
3.19
3.51
11.48
3.51
2.44
55
0.697
D/E ratiox
1.233
1.365
1.502
1.467
1.594
1.500
1.620
1.727
1.806
1.987
0.970
1.727
1.548
49
5.672
Enterprise value¥B
14.17
12.92
13.93
13.08
12.82
13.93
12.55
13.80
12.24
12.78
4.511
(0.06%)
(1.83%)
89
17.22
LT debt¥B
19.23
19.00
18.73
21.56
25.16
25.37
28.53
32.54
33.76
36.18
9.073
7.54%
6.15%
74
Revenue
¥23.07B
2.84%
1.00×
Cost of revenue
¥12.30B
2.73%
0.99×
Operating expenses
¥3.489B
2.77%
0.99×
Property and equipment
15.63%