165.9
Revenue¥B
152.2
157.8
161.6
167.7
175.1
186.5
197.3
201.2
209.8
218.6
174.2
4.54%
4.02%
88
14.15
Revenue growth%
15.86
15.26
14.60
15.74
16.13
17.20
19.17
20.87
20.18
18.69
20.98
19.17
16.66
18
28.98
Gross margin%
8.88
6.71
5.59
4.48
1.78
1.93
0.40
0.40
0.40
0.40
12.62
0.40
1.85
57
25.82
Operating margin%
14.89
17.11
18.65
18.49
20.31
21.51
19.56
17.34
15.87
16.62
19.06
17.34
17.91
13
5.94
Net margin%
8.57
6.84
6.10
7.80
4.91
4.78
5.37
4.58
2.65
3.12
15.22
4.58
5.14
75
29.65
P/E ratio (avg)x
14.35
14.12
14.88
17.67
19.63
20.69
24.25
27.23
28.69
28.42
8.222
27.23
20.16
68
26.30
EV/EBITx
16.30
16.49
16.75
18.91
21.67
23.20
22.44
23.52
21.66
20.09
37.61
22.44
20.88
83
14.54
FCF yield (avg)%
4.66
6.93
4.21
4.20
6.74
3.99
2.94
3.64
6.37
8.65
29.98
3.99
4.44
24
22.61
FCF margin%
13.67
13.95
13.11
11.93
9.44
6.51
6.36
6.10
5.11
2.32
23.62
6.10
7.98
7
0.913
FCF / Net incomex
1.645
1.548
1.367
1.310
1.343
1.215
1.160
1.040
1.043
0.930
1.720
1.043
1.263
85
29.94
ROIC%
30.06
32.74
30.46
28.55
27.00
28.59
31.56
33.49
31.97
34.41
15.51
31.97
31.01
53
10.21
Return on equity%
8.14
11.03
8.80
8.42
9.62
10.38
11.54
14.23
12.80
11.63
4.18
11.63
10.70
37
5.43
Return on assets%
27.66
27.88
30.63
33.50
32.69
31.18
29.26
32.26
31.35
30.06
6.87
31.18
30.91
11
49.22
EPS¥
140.36
130.92
140.73
130.40
129.61
143.21
141.28
128.46
123.67
119.46
52.57
(1.62%)
(0.90%)
—
4.17
EPS growth%
13.71
12.59
10.41
9.55
11.02
11.72
12.93
11.43
11.87
10.02
5.53
11.72
11.57
44
50.30
Bookvalue per sh¥
225.80
240.02
274.53
290.42
289.80
317.51
365.61
398.00
371.98
420.56
76.96
7.73%
7.96%
—
102.51
FCF per share¥
111.23
121.13
131.69
132.42
118.82
115.42
105.02
102.21
109.05
104.53
118.57
(2.53%)
(1.41%)
—
36.35
Dividend per sh¥
166.77
181.87
173.54
167.97
160.23
153.99
138.69
139.23
125.17
135.19
38.94
(3.34%)
(1.44%)
—
27.45
Div yield (avg)%
28.89
29.78
27.03
27.35
30.19
31.58
34.00
34.10
33.72
34.01
3.50
34.00
30.89
20
11.41
Payout ratio%
0.55
3.49
3.61
2.53
3.79
3.30
5.12
5.81
3.02
4.75
27.53
4.75
3.55
80
496.7
Shares (diluted)M
472.3
436.2
403.6
391.1
375.3
344.8
311.2
307.6
320.1
316.3
484.6
(3.37%)
(3.37%)
27
25.42
Buyback yield%
5.61
7.61
6.54
8.64
10.85
13.20
12.25
14.03
14.45
15.76
3.32
14.03
11.55
59
0.828
D/E ratiox
1.382
1.280
1.278
1.218
1.196
1.189
1.242
1.155
1.242
1.219
0.398
1.219
1.230
5
153.4
Enterprise value¥B
124.7
134.1
159.7
184.8
200.5
234.9
254.4
306.2
317.5
385.0
50.73
13.94%
11.88%
17
158.6
LT debt¥B
102.2
92.47
100.9
105.8
113.8
118.5
118.1
129.4
123.7
116.5
112.2
0.47%
1.08%
48
Revenue
¥218.6B
4.02%
1.00×
Cost of revenue
¥116.8B
3.57%
0.96×
Operating expenses
¥44.91B
4.93%
1.09×
Property and equipment
19.94%