83.62
Revenue¥B
76.61
83.71
89.24
95.74
102.5
111.5
119.9
127.2
137.0
149.2
92.93
7.81%
7.40%
43
18.69
Revenue growth%
16.14
17.18
15.38
15.73
17.66
18.15
16.76
19.23
20.13
20.78
29.49
19.23
17.42
89
10.61
Gross margin%
33.27
32.26
30.50
29.27
31.72
31.45
32.10
33.14
34.61
34.29
18.49
33.14
32.18
57
13.43
Operating margin%
21.98
19.06
19.71
19.27
19.52
17.86
19.81
17.54
15.05
17.71
24.89
17.71
19.17
56
27.33
Net margin%
14.63
12.08
11.41
11.03
8.71
9.56
12.17
13.59
13.21
11.44
28.98
12.17
11.76
43
32.86
P/E ratio (avg)x
22.02
21.51
18.99
17.94
16.82
17.18
15.76
14.26
14.12
12.58
10.11
14.26
17.00
86
32.82
EV/EBITx
24.20
26.03
27.93
29.08
29.48
34.10
38.89
40.66
41.58
46.59
37.79
40.66
31.79
73
27.38
FCF yield (avg)%
19.35
19.88
21.52
21.22
21.25
20.73
20.77
18.65
18.55
17.06
22.60
18.65
20.31
47
28.60
FCF margin%
11.99
13.58
15.85
17.34
14.54
12.20
12.85
15.70
12.71
9.85
5.33
12.71
13.21
90
0.491
FCF / Net incomex
1.174
1.259
1.201
1.032
0.981
0.986
0.884
0.888
0.888
0.847
0.766
0.888
0.983
75
25.03
ROIC%
2.63
1.63
3.35
6.24
8.10
8.53
6.22
4.37
3.11
2.23
3.97
4.37
3.86
48
18.79
Return on equity%
0.40
2.82
0.42
1.69
2.36
0.40
1.29
0.40
1.01
3.53
23.56
1.01
1.15
11
2.84
Return on assets%
27.71
30.17
27.89
26.67
26.27
23.57
21.17
22.50
24.82
27.41
15.30
23.57
26.47
34
84.22
EPS¥
380.12
419.77
445.24
479.75
526.49
578.32
648.83
702.28
684.11
690.77
87.21
5.58%
6.33%
—
10.39
EPS growth%
14.12
16.66
19.37
20.60
19.64
22.38
21.53
19.66
22.28
23.91
9.60
22.28
20.13
94
176.98
Bookvalue per sh¥
106.65
99.05
89.83
102.50
95.08
91.58
85.64
90.17
96.03
96.01
134.61
0.20%
0.03%
—
220.33
FCF per share¥
158.21
141.65
148.94
142.02
123.83
125.70
114.67
101.98
108.31
105.88
124.88
(3.08%)
(3.23%)
—
242.26
Dividend per sh¥
272.10
273.77
306.32
280.00
267.17
276.13
268.40
244.06
222.80
231.91
296.25
(2.79%)
(1.51%)
—
28.83
Div yield (avg)%
23.26
21.61
19.97
21.68
23.00
20.49
17.64
14.76
11.90
11.38
27.95
14.76
20.23
18
3.55
Payout ratio%
5.95
3.35
3.37
3.94
5.81
8.08
5.62
7.52
8.30
7.80
28.85
7.80
5.88
58
209.7
Shares (diluted)M
159.9
174.4
161.1
161.9
172.3
149.5
147.5
130.9
127.8
116.7
206.4
(7.50%)
(4.21%)
88
22.63
Buyback yield%
22.32
24.39
27.00
29.76
29.39
31.27
29.12
29.01
30.72
28.50
11.18
29.12
29.07
25
1.278
D/E ratiox
0.972
1.025
1.182
1.368
1.614
1.758
2.051
2.223
2.388
2.378
1.755
2.223
1.686
70
10.33
Enterprise value¥B
102.6
102.5
102.8
89.14
90.10
85.33
74.12
79.97
74.34
67.03
19.67
(5.74%)
(3.72%)
68
73.33
LT debt¥B
70.12
66.90
72.72
79.68
82.53
92.97
95.53
107.9
128.4
149.2
57.37
12.57%
9.68%
52
Revenue
¥149.2B
7.40%
1.00×
Cost of revenue
¥74.19B
7.61%
1.02×
Operating expenses
¥35.33B
7.31%
0.99×
Property and equipment
19.02%