100.1
Revenue¥B
55.36
59.86
64.83
71.22
76.28
81.83
90.09
97.18
102.6
110.1
108.9
7.63%
7.97%
64
28.65
Revenue growth%
29.18
28.15
27.72
26.41
25.88
27.99
30.29
30.21
31.05
28.98
23.32
30.21
28.56
51
3.14
Gross margin%
18.60
16.45
14.39
14.61
15.67
13.98
11.76
11.48
12.84
13.88
21.67
12.84
14.18
72
28.53
Operating margin%
9.70
11.27
9.97
12.24
13.93
16.56
19.31
21.97
19.27
17.63
16.67
19.27
15.25
84
19.23
Net margin%
22.98
22.21
24.65
23.91
23.46
23.01
21.74
20.35
19.71
17.00
21.80
20.35
22.60
12
19.16
P/E ratio (avg)x
23.73
22.14
24.14
23.06
22.92
21.37
20.14
22.23
23.00
22.22
17.20
22.22
22.58
54
36.17
EV/EBITx
37.68
38.86
45.50
46.20
52.68
58.86
59.61
61.51
69.21
72.77
31.17
61.51
55.77
17
14.51
FCF yield (avg)%
17.00
15.21
15.52
14.37
11.72
13.78
13.82
14.41
17.22
14.79
9.97
14.41
14.60
60
14.78
FCF margin%
19.04
19.58
16.78
19.10
18.90
15.98
18.78
18.43
18.52
19.99
21.12
18.52
18.84
82
1.198
FCF / Net incomex
0.764
0.801
0.872
0.852
0.890
0.956
0.958
0.936
0.902
0.869
1.143
0.936
0.881
64
13.19
ROIC%
18.57
16.23
13.33
12.47
12.39
14.87
15.42
14.41
16.90
19.75
2.88
15.42
15.15
34
27.50
Return on equity%
10.44
7.51
8.24
10.87
9.98
9.73
9.00
8.12
6.67
4.63
13.26
8.12
8.62
34
11.80
Return on assets%
27.80
30.72
30.97
30.08
29.54
29.94
27.12
29.93
32.85
31.05
10.90
29.94
30.01
42
435.74
EPS¥
208.86
213.20
194.18
205.89
226.64
251.57
263.47
276.81
289.70
305.13
467.34
6.13%
3.78%
—
18.73
EPS growth%
27.39
25.06
25.38
22.48
23.11
22.86
22.78
23.55
23.45
22.99
27.17
22.99
23.28
17
340.44
Bookvalue per sh¥
582.24
562.02
541.68
591.36
681.81
651.94
626.88
625.43
652.08
699.23
337.57
0.51%
2.37%
—
454.32
FCF per share¥
212.95
198.74
175.61
183.11
200.69
223.18
196.48
205.80
224.10
196.92
274.18
(0.38%)
(0.11%)
—
158.20
Dividend per sh¥
591.77
613.10
669.02
696.91
796.63
790.69
917.39
929.04
1,002
1,018
326.95
5.03%
6.73%
—
12.85
Div yield (avg)%
30.54
28.48
25.98
25.15
23.20
22.15
20.81
21.36
19.18
20.66
25.15
20.81
22.68
76
20.89
Payout ratio%
16.94
16.80
14.85
15.75
17.87
16.60
18.62
17.06
16.54
19.22
28.89
17.06
16.87
52
133.4
Shares (diluted)M
153.7
168.4
181.8
180.7
177.6
193.5
184.4
174.5
166.2
153.2
129.3
(2.91%)
0.68%
56
25.43
Buyback yield%
29.93
32.70
33.82
32.21
32.03
33.51
30.56
30.31
28.50
28.62
14.41
30.31
31.29
84
0.830
D/E ratiox
2.511
2.830
2.893
3.201
3.638
3.991
4.376
4.369
4.932
5.050
0.466
4.376
3.814
53
37.80
Enterprise value¥B
97.55
112.3
107.2
115.8
117.6
121.0
141.1
151.4
150.3
144.3
90.89
4.18%
5.72%
66
72.96
LT debt¥B
118.1
116.2
132.8
150.8
174.2
174.5
175.9
204.6
207.4
246.6
89.12
7.20%
8.40%
80
Revenue
¥110.1B
7.97%
1.00×
Cost of revenue
¥57.96B
8.27%
1.03×
Operating expenses
¥17.31B
7.05%
0.92×
Property and equipment
16.54%