12.45
Revenue¥B
19.23
20.48
22.17
23.60
25.14
26.69
28.46
30.07
31.42
33.04
13.08
5.62%
5.99%
41
26.68
Revenue growth%
28.81
29.86
32.43
30.88
28.68
27.32
29.24
31.28
33.64
33.41
18.38
31.28
30.37
37
22.89
Gross margin%
20.06
21.12
21.76
22.50
20.25
17.83
17.71
20.19
18.98
16.57
19.07
17.83
20.13
93
24.85
Operating margin%
14.23
16.47
15.71
15.41
16.91
14.92
14.63
16.37
16.80
19.63
14.04
16.37
16.04
28
4.92
Net margin%
12.00
10.63
8.04
5.88
8.39
9.18
10.80
13.00
13.79
15.09
23.45
13.00
10.72
14
23.92
P/E ratio (avg)x
25.16
23.65
22.76
20.91
22.74
21.94
23.74
21.15
23.19
25.03
18.83
23.19
22.97
32
27.47
EV/EBITx
20.77
20.28
24.59
25.28
29.61
32.81
34.00
33.35
38.73
38.91
35.82
34.00
31.21
43
7.42
FCF yield (avg)%
21.73
21.16
23.21
23.65
21.82
18.98
19.09
16.29
14.12
15.08
6.68
16.29
20.13
43
26.00
FCF margin%
3.68
3.04
5.48
6.57
6.24
7.30
5.48
7.44
7.69
5.41
25.90
7.30
5.86
59
0.913
FCF / Net incomex
2.118
2.287
2.206
2.061
2.170
1.981
1.934
2.126
2.155
2.080
1.055
2.080
2.122
65
11.39
ROIC%
32.35
33.36
35.50
32.91
30.08
31.48
33.96
34.04
31.42
30.15
2.36
31.48
32.63
20
4.29
Return on equity%
24.81
26.85
26.77
29.36
31.92
32.18
31.94
33.75
33.98
32.07
25.09
32.18
31.93
72
19.58
Return on assets%
15.91
15.67
15.12
15.65
17.71
18.18
20.06
22.84
22.47
24.62
20.29
22.47
17.94
87
89.53
EPS¥
135.58
127.60
123.12
117.29
135.43
152.07
164.44
180.45
188.98
188.11
93.83
6.79%
3.75%
—
24.05
EPS growth%
15.86
15.83
13.62
16.11
14.57
11.86
10.76
12.29
12.24
14.30
16.08
12.24
13.96
20
81.67
Bookvalue per sh¥
212.95
246.49
255.09
272.23
315.50
366.53
349.73
365.98
405.32
385.37
77.65
4.08%
7.14%
—
87.22
FCF per share¥
233.19
231.06
240.80
256.45
270.09
234.99
248.79
225.03
197.38
211.65
235.92
(4.76%)
(0.47%)
—
38.30
Dividend per sh¥
95.24
107.66
105.38
120.03
135.74
135.36
152.93
177.20
175.59
186.06
233.76
6.51%
8.10%
—
19.76
Div yield (avg)%
21.76
19.21
16.33
16.94
16.23
16.06
16.05
14.99
13.04
15.62
18.46
15.62
16.14
23
19.43
Payout ratio%
16.67
15.77
13.89
16.77
18.37
17.08
18.81
18.97
20.18
22.69
15.49
18.97
17.72
30
27.05
Shares (diluted)M
25.99
28.92
29.06
27.96
30.48
28.92
33.24
34.10
34.91
39.11
27.55
5.11%
4.27%
76
26.52
Buyback yield%
15.30
12.32
14.67
15.01
13.58
13.26
12.49
14.18
15.47
14.38
3.12
14.18
14.28
82
0.306
D/E ratiox
0.645
0.742
0.719
0.804
0.851
0.985
0.970
1.074
1.116
1.048
1.066
1.048
0.910
71
13.22
Enterprise value¥B
13.28
13.60
13.31
13.82
14.54
13.68
13.73
12.70
11.81
12.62
27.64
(2.80%)
(0.30%)
80
23.33
LT debt¥B
19.93
21.92
20.06
19.96
18.34
20.61
19.47
22.25
23.79
24.44
8.120
5.92%
2.00%
42
Revenue
¥33.04B
5.99%
1.00×
Cost of revenue
¥21.96B
5.83%
0.99×
Operating expenses
¥6.025B
6.38%
1.04×
Property and equipment
17.72%