33.71
Revenue¥B
37.09
38.68
40.05
41.54
42.67
43.61
44.39
45.74
47.38
50.03
35.15
3.23%
3.33%
10
7.32
Revenue growth%
23.63
23.10
23.88
24.03
21.60
21.71
20.20
23.10
21.30
19.06
2.66
21.30
22.40
83
17.83
Gross margin%
34.47
32.45
30.56
30.76
29.27
26.41
25.72
25.69
27.93
27.27
7.87
26.41
28.60
53
11.02
Operating margin%
6.91
8.27
9.92
10.74
11.22
11.44
10.82
9.68
7.56
9.46
20.89
9.68
9.80
62
5.36
Net margin%
6.39
4.87
7.67
9.55
12.00
9.33
7.51
7.23
7.38
9.61
21.00
7.51
7.59
77
21.85
P/E ratio (avg)x
19.65
18.79
19.08
18.88
19.08
19.06
21.40
22.25
25.49
26.10
7.164
22.25
19.37
36
31.85
EV/EBITx
28.96
27.16
26.03
28.69
30.90
33.34
32.69
33.21
36.89
34.15
37.76
33.34
31.80
76
9.94
FCF yield (avg)%
2.03
3.82
5.10
6.04
6.38
3.63
4.20
6.86
3.93
4.99
18.60
4.20
4.59
23
6.53
FCF margin%
6.05
7.74
6.29
8.02
7.82
7.33
7.43
5.24
6.88
6.75
14.85
6.88
7.11
44
0.797
FCF / Net incomex
0.468
0.519
0.514
0.599
0.709
0.771
0.928
0.936
1.092
1.086
0.239
0.936
0.740
15
28.98
ROIC%
13.66
11.29
13.04
13.06
10.35
7.78
8.12
9.16
10.99
11.80
12.55
9.16
11.14
19
13.54
Return on equity%
18.76
15.86
16.79
15.05
15.95
14.70
17.53
19.04
19.87
22.16
29.20
19.04
17.16
60
22.19
Return on assets%
21.22
19.36
21.02
19.29
21.72
19.70
20.20
19.10
20.76
17.85
13.52
19.70
19.95
69
112.28
EPS¥
121.52
116.84
132.63
147.71
145.82
146.16
165.67
150.63
167.56
162.50
115.61
2.19%
4.05%
—
14.75
EPS growth%
20.52
21.26
21.39
19.77
17.80
16.69
15.44
17.53
14.84
11.94
4.82
15.44
17.67
54
37.44
Bookvalue per sh¥
50.37
61.14
65.25
65.94
68.75
74.85
84.80
90.31
104.62
108.81
210.50
9.62%
8.70%
—
159.24
FCF per share¥
53.42
59.88
56.19
52.44
50.51
52.56
55.63
53.59
54.61
53.06
211.06
0.99%
0.68%
—
157.53
Dividend per sh¥
47.79
53.72
59.52
54.89
56.22
52.29
57.78
57.04
61.41
64.05
106.12
2.64%
4.10%
—
29.59
Div yield (avg)%
14.56
13.70
16.54
16.70
19.43
18.77
16.52
17.41
19.60
17.39
23.92
17.41
17.05
17
4.79
Payout ratio%
24.65
21.99
19.86
20.23
22.61
20.87
22.91
24.24
22.41
22.09
28.58
22.41
22.25
24
105.3
Shares (diluted)M
125.6
125.7
142.0
159.8
159.0
173.5
190.3
223.4
221.8
212.1
108.4
5.93%
5.18%
82
28.57
Buyback yield%
18.27
16.36
16.10
15.72
15.35
17.52
16.29
19.20
19.82
18.09
25.33
18.09
16.94
10
0.862
D/E ratiox
0.286
0.255
0.234
0.231
0.232
0.211
0.225
0.207
0.212
0.192
1.765
0.211
0.228
12
4.149
Enterprise value¥B
8.824
10.22
10.51
10.59
11.03
10.72
11.04
10.62
12.00
13.37
4.517
3.94%
4.17%
22
16.44
LT debt¥B
32.93
33.91
34.04
31.28
30.22
34.35
35.67
33.63
34.38
35.02
29.97
2.99%
(0.11%)
45
Revenue
¥50.03B
3.33%
1.00×
Cost of revenue
¥26.90B
3.37%
1.00×
Operating expenses
¥9.707B
4.19%
1.09×
Property and equipment
20.19%