27.19
Revenue¥B
19.11
19.63
19.96
19.59
19.72
19.52
19.86
20.16
20.74
20.76
28.28
1.03%
1.07%
48
20.14
Revenue growth%
4.44
6.10
6.96
5.56
7.66
9.84
12.36
10.02
12.67
12.71
18.78
12.36
8.75
44
9.83
Gross margin%
13.63
12.08
10.52
9.46
7.64
8.58
8.05
7.11
5.48
7.21
29.68
7.21
8.32
16
15.66
Operating margin%
8.26
6.57
6.31
7.25
5.04
4.01
6.46
8.03
6.60
6.53
8.14
6.53
6.55
67
2.18
Net margin%
6.83
5.20
5.37
6.69
8.62
8.51
8.16
10.14
11.39
9.29
4.59
9.29
8.33
84
37.05
P/E ratio (avg)x
8.250
7.179
7.024
6.753
7.107
6.420
6.860
7.365
7.024
7.194
29.95
7.024
7.066
19
17.05
EV/EBITx
24.26
24.98
23.77
23.40
24.59
25.40
28.95
31.49
33.71
33.55
6.813
31.49
25.19
90
7.49
FCF yield (avg)%
22.30
20.56
19.07
16.15
15.19
17.99
18.53
19.53
21.84
21.76
27.22
19.53
19.30
70
21.30
FCF margin%
18.94
16.78
15.42
13.62
12.65
13.51
14.40
16.23
18.87
19.31
23.99
16.23
15.83
52
1.311
FCF / Net incomex
1.915
2.030
2.210
2.173
2.148
2.176
2.386
2.570
2.747
2.822
0.353
2.570
2.193
30
2.56
ROIC%
13.79
10.81
8.69
8.68
6.33
9.19
7.87
5.06
2.82
3.65
5.81
5.06
8.28
77
11.15
Return on equity%
15.11
14.09
12.79
11.37
11.73
11.07
8.12
9.33
11.02
13.16
26.29
11.02
11.55
82
10.50
Return on assets%
34.83
33.86
36.79
37.25
36.66
39.23
41.57
44.19
41.63
42.99
8.91
41.63
38.24
74
94.73
EPS¥
127.21
129.66
139.84
147.11
162.49
157.84
170.63
201.37
195.45
202.83
100.38
4.53%
5.90%
—
19.47
EPS growth%
6.00
7.72
6.51
8.51
5.82
3.11
1.16
2.08
0.55
1.98
17.68
1.98
4.46
37
103.82
Bookvalue per sh¥
104.30
110.95
110.01
97.73
86.23
76.20
72.97
61.60
56.25
56.96
44.20
(7.96%)
(5.78%)
—
129.28
FCF per share¥
140.52
156.81
177.20
213.30
212.04
229.88
239.28
261.73
279.03
331.59
69.20
9.35%
9.44%
—
114.00
Dividend per sh¥
248.19
249.28
261.72
291.68
283.68
304.50
323.04
317.58
356.63
350.09
50.00
4.30%
4.64%
—
11.20
Div yield (avg)%
25.87
23.76
23.46
21.18
18.90
21.37
20.40
18.94
21.70
21.67
8.16
21.37
21.52
12
24.45
Payout ratio%
9.23
8.16
8.00
9.75
10.97
9.39
11.26
13.27
10.62
11.23
21.20
11.23
10.18
21
68.54
Shares (diluted)M
56.98
57.04
51.61
47.17
42.93
39.04
43.00
47.45
50.03
56.88
65.26
5.79%
(0.68%)
86
8.40
Buyback yield%
24.01
23.23
23.64
21.41
22.52
21.32
19.48
20.97
21.82
20.51
17.91
20.97
21.62
43
1.782
D/E ratiox
1.309
1.406
1.513
1.759
2.100
2.226
2.615
3.078
3.723
4.047
0.615
3.078
2.163
24
3.698
Enterprise value¥B
11.49
12.91
15.15
17.58
16.93
18.21
17.91
21.25
22.07
23.51
7.988
6.78%
8.43%
27
20.44
LT debt¥B
23.98
27.84
32.70
31.03
34.38
34.25
40.10
39.04
43.76
46.04
19.73
6.02%
6.12%
74
Revenue
¥20.76B
1.07%
1.00×
Cost of revenue
¥11.23B
0.78%
0.97×
Operating expenses
¥4.710B
1.65%
1.06×
Goodwill & intangibles
18.39%
Property and equipment
18.32%