51.35
Revenue¥B
94.94
97.27
98.67
102.4
103.9
105.8
108.1
110.3
113.9
114.2
52.83
1.92%
1.82%
39
18.97
Revenue growth%
12.92
13.66
16.18
17.59
19.66
21.03
19.87
21.50
20.22
18.79
9.67
20.22
19.23
81
21.03
Gross margin%
0.40
0.40
3.16
2.00
2.73
2.73
0.40
0.40
0.93
2.28
21.84
0.93
1.47
73
9.71
Operating margin%
5.95
5.64
2.66
2.14
1.21
1.22
3.31
4.12
3.34
3.15
16.38
3.31
3.23
51
26.11
Net margin%
19.72
21.90
22.24
21.45
19.40
22.30
19.60
17.28
20.18
19.62
14.66
19.62
19.95
13
12.87
P/E ratio (avg)x
56.99
57.11
60.32
69.42
70.67
82.27
80.52
81.39
90.11
96.63
21.80
82.27
75.59
19
17.64
EV/EBITx
8.436
8.023
7.181
7.016
6.264
5.437
5.361
5.458
5.655
5.851
13.70
5.458
6.057
82
14.48
FCF yield (avg)%
32.14
33.00
32.74
32.86
31.53
30.78
31.30
31.95
29.29
30.59
11.45
30.78
31.74
36
23.15
FCF margin%
24.37
24.26
23.90
22.15
21.46
21.38
21.49
20.43
23.40
25.13
16.96
21.49
22.78
60
1.131
FCF / Net incomex
1.529
1.558
1.535
1.632
1.740
1.749
1.826
2.082
2.019
1.877
0.834
1.877
1.744
5
7.14
ROIC%
25.35
27.49
27.00
27.95
29.89
31.92
33.64
35.64
34.82
36.90
3.42
34.82
30.91
17
14.52
Return on equity%
5.93
6.32
8.18
8.47
10.62
8.79
5.81
7.29
9.33
11.27
25.73
8.79
8.32
64
19.61
Return on assets%
11.23
8.86
9.17
7.79
9.50
12.20
12.94
14.44
12.99
14.43
10.65
12.99
11.72
20
279.09
EPS¥
278.69
269.07
287.24
277.53
296.46
276.37
286.68
267.56
254.34
239.31
294.16
(4.19%)
(2.10%)
—
22.23
EPS growth%
18.26
19.62
22.26
25.09
23.20
23.48
25.65
27.93
28.20
28.87
2.22
27.93
24.28
25
201.95
Bookvalue per sh¥
199.11
227.42
259.51
295.14
315.93
312.30
318.34
311.31
286.73
276.93
244.20
(2.60%)
2.91%
—
300.08
FCF per share¥
198.56
202.33
193.69
218.02
205.52
182.27
166.97
148.62
135.34
139.86
140.56
(7.41%)
(3.62%)
—
181.94
Dividend per sh¥
249.19
225.29
241.70
217.22
210.92
210.45
221.84
222.10
198.90
171.07
94.44
(4.10%)
(4.26%)
—
29.49
Div yield (avg)%
11.18
10.41
9.55
8.09
6.36
6.73
5.43
7.10
7.37
9.97
26.33
7.10
7.73
88
29.20
Payout ratio%
26.09
25.44
26.04
28.02
27.00
25.42
23.18
25.39
27.70
30.09
19.54
25.42
26.07
66
325.1
Shares (diluted)M
328.6
358.9
335.6
342.9
365.1
399.7
449.4
486.5
545.3
528.5
319.8
7.68%
4.79%
12
5.23
Buyback yield%
1.27
2.90
4.16
4.52
4.80
3.70
0.81
0.40
0.40
0.40
13.66
0.40
2.08
95
1.215
D/E ratiox
1.743
1.763
1.840
1.744
1.549
1.540
1.465
1.431
1.446
1.369
0.801
1.446
1.544
88
24.55
Enterprise value¥B
118.8
124.6
109.5
121.2
134.6
130.5
133.4
126.3
131.2
119.8
61.73
(2.31%)
0.32%
95
101.6
LT debt¥B
112.5
103.4
95.15
98.53
93.62
89.90
83.60
90.86
101.0
96.11
53.72
0.53%
(1.05%)
33
Revenue
¥114.2B
1.82%
1.00×
Cost of revenue
¥64.71B
1.82%
1.00×
Operating expenses
¥11.63B
1.33%
0.95×
Property and equipment
16.08%