12.23
Revenue¥B
15.09
16.05
16.65
17.54
18.49
18.83
19.09
20.24
21.43
21.86
12.64
3.40%
4.28%
62
19.03
Revenue growth%
6.58
4.69
2.59
1.65
1.96
2.84
2.23
2.32
3.38
4.12
17.54
2.84
2.72
46
11.01
Gross margin%
8.48
9.56
7.69
8.94
7.34
8.92
6.83
8.64
10.11
11.27
11.70
8.92
8.78
88
21.26
Operating margin%
22.33
21.94
20.02
21.01
20.07
22.44
25.29
25.07
27.70
26.33
19.49
25.29
22.38
72
21.08
Net margin%
11.69
12.20
11.15
11.34
9.67
9.21
8.80
7.89
8.94
10.71
4.80
8.94
10.19
74
22.02
P/E ratio (avg)x
7.710
8.734
9.033
8.797
8.890
9.535
9.087
10.03
9.459
9.018
35.94
9.459
9.025
18
6.258
EV/EBITx
22.61
21.61
22.80
21.64
21.59
22.33
21.77
20.60
18.85
16.20
16.61
20.60
21.62
58
27.54
FCF yield (avg)%
8.44
8.78
11.70
14.60
16.72
16.20
15.92
14.18
12.15
11.54
26.55
14.18
13.16
34
14.43
FCF margin%
9.92
12.02
11.47
8.57
9.22
9.74
10.03
10.69
9.80
8.18
11.80
9.80
9.86
64
1.639
FCF / Net incomex
0.190
0.179
0.196
0.179
0.183
0.167
0.177
0.177
0.192
0.169
0.303
0.177
0.179
37
7.58
ROIC%
6.18
3.81
5.27
6.47
4.07
5.71
3.05
0.74
1.20
3.09
15.68
3.05
3.94
57
21.79
Return on equity%
22.69
20.56
20.15
21.35
20.05
17.64
20.55
21.94
23.16
21.17
17.43
21.17
20.87
91
14.73
Return on assets%
8.36
6.69
7.99
10.23
10.18
7.25
8.50
11.01
9.05
9.24
16.61
9.05
8.77
45
255.37
EPS¥
96.15
90.00
100.20
106.88
109.80
109.88
115.07
130.31
122.86
114.98
277.79
0.93%
2.91%
—
17.69
EPS growth%
27.82
28.28
25.64
28.24
27.24
28.74
31.13
34.03
34.13
31.19
8.73
31.19
28.51
58
243.37
Bookvalue per sh¥
267.11
273.98
286.24
314.41
287.12
287.34
314.07
297.02
281.51
280.95
173.08
(0.43%)
0.50%
—
283.06
FCF per share¥
210.98
221.26
242.69
275.07
257.17
250.74
266.59
266.03
256.24
242.09
40.72
(1.20%)
2.47%
—
234.21
Dividend per sh¥
190.87
210.70
210.95
237.46
259.42
296.58
338.08
395.78
442.28
447.14
264.60
11.50%
10.16%
—
4.78
Div yield (avg)%
22.79
24.57
23.13
23.54
25.36
26.39
29.08
31.62
31.08
33.42
7.32
31.08
25.88
17
20.41
Payout ratio%
26.19
27.88
29.47
29.14
30.39
32.96
30.04
27.58
29.59
29.28
21.75
29.59
29.38
85
41.68
Shares (diluted)M
47.64
50.41
54.05
62.29
58.35
57.03
65.55
69.22
63.83
69.43
41.54
3.54%
4.25%
75
22.08
Buyback yield%
23.78
26.60
24.03
21.99
21.32
23.82
21.08
24.06
25.08
27.28
26.61
24.06
23.92
13
0.627
D/E ratiox
0.226
0.226
0.223
0.211
0.225
0.240
0.241
0.248
0.236
0.222
1.246
0.240
0.226
50
22.71
Enterprise value¥B
0.854
0.844
0.930
0.911
1.027
1.048
1.077
1.207
1.334
1.265
9.916
4.27%
2.99%
63
18.96
LT debt¥B
15.38
16.12
19.31
21.87
25.48
30.35
30.03
29.88
33.98
36.30
9.832
7.33%
10.68%
17
Revenue
¥21.86B
4.28%
1.00×
Cost of revenue
¥12.91B
4.15%
0.99×
Operating expenses
¥5.190B
4.38%
1.01×
Goodwill & intangibles
17.22%
Property and equipment
16.12%