32.26
Revenue¥B
51.36
55.48
58.44
61.84
66.42
69.11
73.69
77.34
83.01
86.39
34.37
5.40%
5.96%
76
19.91
Revenue growth%
20.03
22.72
21.55
18.65
20.61
23.08
20.60
21.76
21.46
23.27
18.10
21.76
21.50
8
22.81
Gross margin%
7.07
4.37
6.58
8.04
6.45
9.01
9.43
6.97
9.06
9.12
15.30
9.06
7.56
24
12.17
Operating margin%
13.39
11.18
12.49
11.01
12.55
10.39
8.98
11.19
11.36
8.80
23.06
10.39
11.18
67
17.04
Net margin%
8.50
11.09
12.33
10.27
10.07
7.87
5.71
8.47
7.32
7.03
27.32
7.32
8.48
25
37.24
P/E ratio (avg)x
22.65
22.76
25.60
24.43
27.31
25.64
24.71
27.58
30.42
30.55
36.90
27.58
25.62
55
21.26
EV/EBITx
26.90
30.93
32.28
38.76
40.88
48.88
55.75
61.86
66.45
72.19
24.64
61.86
44.88
46
2.92
FCF yield (avg)%
22.76
20.63
21.26
20.68
22.51
22.79
23.16
21.35
23.82
24.09
21.39
23.16
22.64
31
24.13
FCF margin%
4.73
5.20
6.95
5.07
3.81
3.59
4.09
3.26
5.91
3.53
17.10
3.59
4.41
39
1.068
FCF / Net incomex
1.014
0.989
1.114
1.146
1.163
1.291
1.241
1.288
1.256
1.370
0.307
1.288
1.202
95
17.25
ROIC%
23.63
20.78
21.09
22.32
22.55
21.24
19.86
19.53
18.28
17.44
16.88
19.53
20.93
74
16.05
Return on equity%
11.91
12.31
13.95
11.06
11.05
11.85
9.11
6.59
8.04
8.54
2.50
8.54
11.05
21
28.25
Return on assets%
30.07
29.77
32.59
33.11
34.93
36.37
39.18
39.32
41.42
41.40
4.11
39.32
35.65
42
122.84
EPS¥
372.34
440.56
480.57
476.23
557.39
616.75
642.39
733.11
807.96
896.56
126.56
9.97%
10.64%
—
10.90
EPS growth%
18.97
17.58
15.72
13.42
14.30
12.85
10.63
12.59
13.62
14.14
4.73
12.85
13.88
40
179.60
Bookvalue per sh¥
117.20
131.63
134.45
136.15
155.30
155.24
152.96
171.79
198.89
227.00
32.84
7.89%
8.26%
—
183.13
FCF per share¥
155.72
178.86
207.09
238.80
252.61
244.99
277.60
329.90
359.95
413.10
112.50
10.34%
10.90%
—
173.48
Dividend per sh¥
127.31
128.06
131.12
138.83
125.83
133.88
144.28
151.51
139.38
148.83
195.28
3.42%
1.39%
—
7.78
Div yield (avg)%
8.33
11.16
9.96
11.50
8.53
8.82
8.77
9.78
9.23
12.21
8.20
9.23
9.51
62
26.07
Payout ratio%
14.82
15.70
18.62
18.77
19.00
20.94
19.89
22.86
24.90
26.60
7.75
22.86
19.45
88
191.1
Shares (diluted)M
285.7
328.0
356.5
353.6
391.0
384.8
396.9
444.6
478.2
451.4
193.7
2.92%
4.42%
57
2.60
Buyback yield%
12.69
15.36
18.24
16.08
18.17
17.45
18.28
16.15
14.98
14.44
5.10
16.15
16.12
47
0.264
D/E ratiox
1.739
2.024
2.344
2.824
3.019
3.623
3.794
4.533
4.722
5.590
0.567
4.533
3.321
85
113.1
Enterprise value¥B
105.4
93.71
101.8
104.0
106.3
113.2
101.2
101.2
91.63
82.86
28.60
(4.85%)
(2.44%)
23
16.28
LT debt¥B
102.4
106.1
107.0
119.8
132.8
142.5
136.2
134.1
139.4
144.7
76.25
1.73%
2.62%
72
Revenue
¥86.39B
5.96%
1.00×
Cost of revenue
¥47.66B
6.06%
1.01×
Operating expenses
¥14.43B
5.47%
0.95×
Property and equipment
15.01%