0.143
Revenue¥B
0.775
0.826
0.888
0.931
0.992
1.026
1.112
1.164
1.221
1.266
0.148
5.01%
5.74%
59
10.30
Revenue growth%
14.68
14.41
16.08
17.16
15.14
12.88
15.24
13.03
12.39
10.42
25.90
12.88
14.55
39
20.74
Gross margin%
2.67
4.29
6.13
8.49
7.86
6.24
7.69
5.78
6.33
6.65
26.36
6.33
6.29
34
20.00
Operating margin%
16.18
16.31
16.41
15.82
15.56
15.71
17.54
20.40
20.63
21.62
4.49
20.40
16.36
30
11.21
Net margin%
17.33
17.57
18.36
19.64
20.90
23.40
24.64
24.42
22.09
21.66
5.64
23.40
21.28
79
17.53
P/E ratio (avg)x
37.96
43.40
49.98
52.28
53.58
53.79
58.54
55.78
59.28
55.16
21.60
55.78
53.68
41
33.36
EV/EBITx
11.76
10.94
9.877
10.66
10.83
10.04
10.60
10.46
9.626
8.712
7.119
10.04
10.53
94
14.72
FCF yield (avg)%
8.24
7.54
8.21
6.28
6.26
6.86
8.54
8.35
11.18
11.44
18.35
8.54
8.22
91
9.28
FCF margin%
12.21
14.03
14.46
14.22
17.10
14.19
17.14
17.69
15.98
15.30
9.88
15.98
14.88
80
1.728
FCF / Net incomex
1.339
1.388
1.373
1.222
1.094
0.953
0.922
0.886
0.821
0.812
1.308
0.886
1.024
33
23.95
ROIC%
21.47
19.87
19.68
18.91
16.48
14.96
13.55
10.98
9.69
11.93
27.32
11.93
15.72
94
16.77
Return on equity%
3.10
2.71
5.04
6.85
8.48
5.96
6.53
4.48
4.57
3.68
21.77
4.57
4.80
44
16.10
Return on assets%
9.80
9.08
10.68
12.47
11.71
13.61
16.13
18.67
19.94
17.19
27.43
17.19
13.04
91
167.88
EPS¥
52.80
48.00
48.39
52.94
58.19
55.07
54.46
49.35
47.38
47.57
174.29
(3.95%)
(0.54%)
—
4.06
EPS growth%
17.41
20.20
20.96
23.38
23.53
22.91
20.68
20.54
20.29
17.87
19.26
20.54
20.61
62
249.85
Bookvalue per sh¥
86.50
77.34
76.20
72.64
76.75
67.66
73.01
73.73
76.01
73.48
151.29
(0.87%)
(2.75%)
—
232.69
FCF per share¥
261.93
307.03
351.52
373.26
417.32
431.04
491.46
526.30
538.06
592.90
159.53
7.28%
8.93%
—
200.56
Dividend per sh¥
94.33
90.69
83.66
84.06
82.76
86.54
85.14
89.94
93.40
86.87
194.42
0.97%
0.28%
—
20.18
Div yield (avg)%
26.50
28.05
28.46
26.03
23.34
23.05
24.03
26.21
24.81
26.07
4.24
24.81
26.05
39
19.03
Payout ratio%
12.24
11.14
13.22
10.74
10.62
10.66
9.04
9.54
8.46
7.53
20.38
9.04
10.64
88
1.800
Shares (diluted)M
1.915
2.027
2.073
1.946
1.989
2.122
2.418
2.746
2.932
3.132
1.876
9.51%
5.67%
37
28.15
Buyback yield%
19.44
21.06
23.38
21.95
24.59
22.76
20.07
21.56
20.43
22.41
22.98
21.56
21.75
29
1.786
D/E ratiox
1.589
1.547
1.655
1.978
2.116
2.395
2.636
3.119
3.383
3.322
1.547
3.119
2.256
32
0.378
Enterprise value¥B
1.071
1.161
1.187
1.233
1.076
1.141
1.098
1.145
1.175
1.276
0.585
3.47%
2.64%
36
990.0
LT debt¥M
118.7
131.4
126.4
143.8
139.0
152.5
162.2
161.9
178.5
178.3
226.7
5.10%
5.07%
79
Revenue
¥1.266B
5.74%
1.00×
Cost of revenue
¥581.3M
5.32%
0.96×
Operating expenses
¥323.4M
5.85%
1.01×
Property and equipment
17.39%