26.93
Revenue¥B
38.24
39.21
40.32
41.49
44.15
45.08
45.74
47.28
48.64
49.61
28.12
2.36%
3.25%
14
13.81
Revenue growth%
25.62
25.88
22.94
25.38
24.42
22.46
19.78
20.06
21.32
23.95
20.66
21.32
23.44
25
15.72
Gross margin%
11.80
13.91
11.13
10.96
13.02
15.40
17.01
19.57
22.32
19.47
9.50
19.47
14.66
73
25.44
Operating margin%
25.41
27.05
26.29
24.65
24.62
25.37
26.86
29.14
30.52
29.63
25.12
29.14
26.58
69
29.00
Net margin%
4.25
3.10
3.16
2.40
2.73
1.65
0.40
0.84
0.40
1.21
8.92
0.84
2.03
83
36.69
P/E ratio (avg)x
13.56
13.50
15.97
18.41
21.92
21.37
25.50
30.17
35.77
40.66
9.876
30.17
21.65
34
14.27
EV/EBITx
14.47
15.71
14.33
14.96
13.78
15.38
16.04
17.38
19.54
17.88
6.529
17.38
15.54
40
20.23
FCF yield (avg)%
16.94
19.61
18.50
16.81
16.06
17.79
20.49
18.18
18.96
18.96
28.73
18.96
18.34
38
15.07
FCF margin%
34.79
33.28
33.91
36.69
36.64
35.50
36.68
36.62
34.04
33.23
25.49
35.50
35.15
79
1.383
FCF / Net incomex
1.545
1.580
1.694
1.677
1.953
1.835
1.759
2.013
2.078
2.141
1.149
2.013
1.797
80
5.13
ROIC%
15.98
16.05
13.64
10.77
13.38
14.35
15.57
14.56
17.52
15.28
15.04
15.28
14.92
35
25.29
Return on equity%
15.88
15.05
14.16
13.89
12.21
13.90
15.83
15.17
14.82
12.87
26.44
14.82
14.49
72
8.86
Return on assets%
12.54
12.06
10.30
12.92
13.41
12.90
13.59
12.26
11.77
10.74
19.21
12.26
12.40
24
103.87
EPS¥
109.06
97.13
97.21
104.22
114.06
108.83
114.71
117.56
125.17
129.68
115.46
2.60%
1.58%
—
13.12
EPS growth%
17.20
17.61
18.23
15.75
18.39
17.19
17.41
18.21
15.83
13.23
15.41
17.19
17.31
43
54.28
Bookvalue per sh¥
59.38
62.63
73.60
82.81
89.44
94.10
94.64
104.79
106.48
110.78
132.45
4.37%
6.05%
—
130.66
FCF per share¥
228.71
254.98
275.27
272.03
297.22
349.72
385.53
408.59
468.73
524.05
182.72
12.01%
10.09%
—
76.88
Dividend per sh¥
136.71
126.24
138.17
133.98
142.27
139.28
139.31
156.50
147.35
156.09
70.90
1.87%
2.29%
—
3.20
Div yield (avg)%
32.45
31.46
33.31
31.39
34.31
32.35
33.35
30.56
33.10
33.90
21.35
33.10
32.78
21
10.98
Payout ratio%
7.72
9.53
6.63
5.21
3.08
0.74
2.92
1.64
3.16
4.04
16.26
2.92
3.60
18
168.8
Shares (diluted)M
183.6
187.3
209.0
229.5
227.8
255.4
264.3
280.0
292.0
324.9
163.2
7.36%
6.89%
47
27.71
Buyback yield%
5.68
5.58
7.26
6.57
8.64
10.32
8.91
10.83
10.21
12.81
8.41
10.32
8.78
40
1.386
D/E ratiox
1.968
2.046
2.111
2.096
2.174
2.173
2.105
1.921
1.756
1.845
0.269
1.921
2.071
71
9.133
Enterprise value¥B
28.89
29.57
33.91
34.09
39.52
44.72
49.97
51.42
59.86
64.94
30.50
10.44%
8.91%
45
6.715
LT debt¥B
32.47
31.16
29.13
29.91
31.12
28.83
26.78
30.39
31.31
32.65
9.461
0.97%
(0.58%)
12
Revenue
¥49.61B
3.25%
1.00×
Cost of revenue
¥31.24B
3.02%
0.98×
Operating expenses
¥9.094B
3.20%
0.99×
Property and equipment
15.95%