49.60
Revenue¥B
59.04
60.11
61.15
62.79
63.56
65.28
68.35
71.30
74.26
77.12
53.26
3.94%
2.80%
19
27.26
Revenue growth%
11.37
8.74
11.09
13.61
15.15
14.71
13.66
11.98
12.21
12.18
8.16
12.21
12.19
87
7.28
Gross margin%
12.95
13.30
14.59
15.45
13.17
11.11
11.98
14.32
14.98
17.54
4.71
14.32
13.81
71
17.99
Operating margin%
16.32
19.13
20.03
20.01
21.11
18.52
17.49
20.35
18.26
16.53
23.21
18.26
18.83
34
15.16
Net margin%
17.94
15.90
15.50
13.04
14.86
13.40
11.18
9.55
10.68
11.95
8.46
11.18
13.22
63
25.72
P/E ratio (avg)x
55.82
62.08
61.88
62.82
64.64
65.26
63.74
63.54
65.83
72.88
24.60
65.26
63.64
15
34.56
EV/EBITx
5.680
5.732
5.548
5.339
4.791
4.373
4.224
4.324
4.827
4.758
15.09
4.373
4.809
75
11.19
FCF yield (avg)%
12.29
12.04
9.19
7.88
9.68
11.86
14.60
14.86
14.18
13.81
25.41
14.18
12.17
85
15.04
FCF margin%
11.03
12.03
14.36
11.51
12.39
11.71
8.89
6.41
7.75
5.42
17.48
7.75
11.27
32
0.616
FCF / Net incomex
1.674
1.942
1.941
2.262
2.355
2.675
2.542
2.871
2.871
2.731
0.720
2.731
2.448
73
24.46
ROIC%
4.99
6.30
8.98
8.33
6.09
8.81
9.57
11.98
14.16
16.54
2.79
11.98
8.90
77
20.66
Return on equity%
10.73
10.32
9.63
8.79
10.55
9.40
11.00
12.97
15.07
15.72
15.16
12.97
10.64
94
5.90
Return on assets%
15.26
14.75
16.75
16.38
17.17
20.03
20.69
18.91
20.34
20.92
20.91
20.34
18.04
72
454.43
EPS¥
198.23
172.66
164.72
171.48
148.12
153.54
132.88
125.11
108.64
116.92
476.90
(4.62%)
(5.02%)
—
13.38
EPS growth%
14.70
17.10
16.94
16.79
15.78
15.45
13.39
12.17
10.11
7.72
26.40
12.17
15.08
12
240.00
Bookvalue per sh¥
349.13
391.92
411.67
460.86
434.71
459.16
514.05
548.47
516.79
563.06
198.37
5.31%
4.65%
—
227.36
FCF per share¥
340.58
351.31
350.46
388.19
462.58
457.37
542.03
648.31
730.35
792.59
222.01
11.37%
10.51%
—
358.36
Dividend per sh¥
291.14
289.71
312.82
292.59
303.87
324.09
353.60
368.02
398.81
408.59
255.74
6.10%
2.86%
—
18.94
Div yield (avg)%
20.25
23.22
23.17
23.48
25.60
26.66
29.21
29.53
27.15
28.74
26.40
28.74
26.13
77
5.34
Payout ratio%
9.02
9.59
9.58
9.70
9.69
11.86
11.17
10.79
12.20
12.50
23.89
11.86
10.24
26
74.56
Shares (diluted)M
88.45
96.15
93.57
111.2
121.3
122.6
139.0
164.5
173.9
200.5
74.01
10.58%
8.70%
42
13.00
Buyback yield%
26.12
26.31
27.83
27.72
28.89
31.36
33.04
32.93
35.19
35.36
21.68
33.04
30.13
85
0.164
D/E ratiox
0.146
0.143
0.134
0.119
0.106
0.109
0.114
0.110
0.114
0.098
1.004
0.110
0.114
70
45.10
Enterprise value¥B
81.22
88.72
87.51
85.86
94.14
96.05
109.4
127.1
131.2
133.4
29.46
7.23%
5.87%
10
66.00
LT debt¥B
8.769
9.448
8.448
9.117
9.356
9.523
8.072
6.939
7.419
7.897
28.50
(3.34%)
(0.27%)
50
Revenue
¥77.12B
2.80%
1.00×
Cost of revenue
¥43.01B
2.73%
0.99×
Operating expenses
¥14.06B
3.00%
1.02×
Property and equipment
17.49%