29.34
Revenue¥B
134.9
139.0
139.7
142.9
144.3
146.4
148.1
148.3
152.5
156.9
31.91
1.70%
1.59%
90
4.54
Revenue growth%
16.25
19.12
17.32
16.82
14.13
16.56
18.76
19.59
17.85
19.89
14.45
18.76
17.58
92
5.05
Gross margin%
4.49
4.52
4.45
6.59
6.80
5.26
8.19
9.89
8.28
7.60
8.77
8.19
6.70
8
13.88
Operating margin%
25.59
27.59
24.92
23.56
24.15
22.24
21.04
19.92
19.75
18.11
20.85
19.92
22.90
6
24.03
Net margin%
25.01
27.07
29.63
28.12
28.89
27.14
28.24
25.61
24.60
26.52
18.57
26.52
27.10
44
19.20
P/E ratio (avg)x
23.87
24.24
22.91
21.36
23.60
25.08
27.38
25.14
23.10
21.85
18.22
25.08
23.73
71
20.50
EV/EBITx
29.30
32.07
35.61
38.88
41.80
43.93
47.78
49.95
47.43
45.06
11.67
47.43
42.86
24
9.09
FCF yield (avg)%
12.11
11.80
11.11
8.56
5.75
4.59
5.61
5.55
7.56
7.70
14.91
5.61
7.63
51
29.46
FCF margin%
24.69
22.67
22.29
19.65
22.03
24.48
24.83
25.91
23.28
23.98
4.46
24.48
23.63
83
0.883
FCF / Net incomex
1.024
1.077
1.111
1.127
1.142
1.166
1.162
1.132
1.067
1.112
1.657
1.132
1.120
92
22.32
ROIC%
24.76
26.99
26.66
27.58
28.32
29.91
32.46
29.47
31.64
28.81
11.36
29.91
28.56
14
21.72
Return on equity%
19.51
20.33
18.05
15.10
16.72
18.12
19.89
20.65
19.44
18.56
18.77
19.44
19.00
28
27.34
Return on assets%
6.70
8.29
6.97
7.19
6.99
8.96
8.93
11.81
9.93
10.80
27.64
9.93
8.61
72
38.72
EPS¥
221.43
216.40
195.78
181.32
164.45
172.01
148.83
145.67
140.32
141.13
41.15
(3.01%)
(3.73%)
—
7.42
EPS growth%
13.78
15.48
13.43
14.95
14.88
17.69
17.82
16.38
15.80
15.39
28.97
16.38
15.44
38
128.61
Bookvalue per sh¥
84.14
92.21
86.10
93.61
85.74
84.93
91.94
90.45
89.35
80.65
87.75
(1.22%)
(0.30%)
—
55.28
FCF per share¥
66.74
66.16
70.96
66.43
61.37
53.69
54.38
53.95
59.38
64.01
44.28
0.85%
(0.04%)
—
119.17
Dividend per sh¥
97.80
108.12
108.93
111.31
113.11
121.92
141.20
156.48
184.61
213.35
54.34
13.53%
8.97%
—
17.55
Div yield (avg)%
30.95
30.39
29.55
29.44
30.25
29.67
27.66
30.18
27.99
29.89
21.75
29.67
29.78
26
9.94
Payout ratio%
19.06
20.12
22.94
20.80
18.31
15.55
17.17
15.72
17.74
16.57
20.88
16.57
18.02
75
235.4
Shares (diluted)M
273.9
298.5
311.5
312.7
360.7
396.3
440.2
442.2
454.4
447.7
225.7
4.41%
5.69%
52
26.48
Buyback yield%
15.65
18.64
17.88
15.08
14.49
11.94
10.61
9.61
9.28
11.67
20.34
10.61
13.21
26
0.662
D/E ratiox
0.543
0.546
0.626
0.626
0.607
0.585
0.648
0.610
0.601
0.673
1.535
0.610
0.609
22
79.79
Enterprise value¥B
85.26
97.30
108.9
118.3
130.4
146.1
149.3
173.7
162.1
157.2
120.3
3.81%
7.46%
75
38.28
LT debt¥B
31.66
37.11
36.66
40.72
39.63
44.74
45.70
54.03
56.47
64.37
47.29
10.19%
7.44%
86
Revenue
¥156.9B
1.59%
1.00×
Cost of revenue
¥78.66B
1.80%
1.02×
Operating expenses
¥34.82B
1.47%
0.99×
Property and equipment
16.21%