23.98
Revenue¥B
18.34
19.20
20.03
20.48
20.83
21.79
21.94
22.21
22.46
22.57
25.96
1.61%
2.26%
91
21.41
Revenue growth%
33.49
30.52
27.55
29.24
27.10
24.26
22.30
22.74
22.95
25.47
4.64
22.95
26.28
72
22.27
Gross margin%
31.40
30.90
30.58
30.30
29.75
31.74
30.11
27.18
26.42
23.69
4.08
27.18
30.20
39
26.04
Operating margin%
0.40
1.06
0.40
0.40
0.40
0.40
1.89
1.29
0.40
0.40
9.56
0.40
0.40
76
21.82
Net margin%
9.49
10.26
11.63
9.26
9.48
11.64
12.43
12.61
13.08
14.85
4.37
12.61
11.63
30
28.31
P/E ratio (avg)x
13.66
13.24
15.42
16.53
18.96
19.28
21.12
22.40
23.71
24.70
27.59
22.40
19.12
85
24.20
EV/EBITx
14.37
15.14
13.78
15.67
15.38
16.43
17.41
19.03
21.64
20.63
8.687
19.03
16.05
94
12.46
FCF yield (avg)%
4.22
5.10
4.56
3.46
6.09
8.26
8.30
9.78
7.99
5.78
22.42
8.26
5.93
80
7.76
FCF margin%
31.23
32.76
30.73
31.04
28.04
26.44
26.85
25.30
27.84
25.13
9.33
26.44
27.94
52
0.614
FCF / Net incomex
1.400
1.466
1.531
1.520
1.673
1.787
2.089
2.177
2.274
2.239
1.231
2.177
1.730
64
2.61
ROIC%
32.14
32.55
30.58
30.03
31.96
30.40
29.25
32.24
34.57
35.79
23.21
32.24
32.05
63
24.96
Return on equity%
15.72
14.28
16.39
18.36
16.80
13.85
16.08
15.24
17.59
15.09
3.44
15.24
15.90
40
16.22
Return on assets%
30.57
28.24
30.86
32.68
32.01
33.59
33.75
31.89
29.56
29.50
25.05
31.89
31.38
53
368.30
EPS¥
116.84
121.80
117.91
113.61
107.77
114.96
105.96
99.81
108.78
120.86
384.41
2.32%
1.07%
—
12.03
EPS growth%
7.00
9.68
11.08
13.86
14.57
17.00
19.40
21.52
20.85
22.97
10.52
20.85
15.78
40
368.10
Bookvalue per sh¥
117.17
107.43
97.21
83.41
77.83
79.82
84.50
78.74
74.86
75.14
255.29
(0.70%)
(3.96%)
—
59.48
FCF per share¥
418.82
439.55
428.90
413.77
455.43
461.19
493.35
564.07
578.18
639.11
221.71
7.01%
5.80%
—
186.50
Dividend per sh¥
379.54
360.66
357.46
379.89
386.63
350.99
373.85
384.25
432.75
391.75
173.21
0.26%
0.66%
—
2.61
Div yield (avg)%
26.88
24.40
25.75
24.15
25.68
22.79
21.64
22.69
19.86
18.80
8.32
21.64
23.47
90
15.26
Payout ratio%
15.62
13.96
16.09
14.08
11.51
13.47
11.10
12.57
14.23
15.19
6.27
13.47
14.02
27
56.62
Shares (diluted)M
73.52
75.04
84.76
90.32
88.06
90.77
93.33
93.01
102.9
116.1
58.76
5.69%
4.43%
27
18.76
Buyback yield%
9.06
9.65
11.61
9.05
8.86
8.32
9.18
8.83
10.94
10.33
16.38
9.18
9.12
83
0.857
D/E ratiox
2.240
2.159
2.367
2.660
3.108
3.449
3.784
4.356
4.767
5.279
1.626
4.356
3.278
55
13.38
Enterprise value¥B
15.73
15.73
17.72
19.74
22.09
22.81
22.12
22.14
24.82
25.28
11.59
2.74%
5.21%
70
19.74
LT debt¥B
7.171
6.623
6.664
7.684
7.052
6.696
7.249
7.651
7.128
7.281
21.23
0.64%
1.58%
24
Revenue
¥22.57B
2.26%
1.00×
Cost of revenue
¥11.56B
2.29%
1.00×
Operating expenses
¥3.587B
2.66%
1.04×
Property and equipment
21.19%