22.12
Revenue¥B
32.70
33.17
34.41
34.92
36.04
36.25
36.90
37.24
37.51
39.30
24.01
1.75%
2.04%
81
28.71
Revenue growth%
20.57
20.83
22.50
22.26
23.33
21.28
19.70
18.65
17.91
16.04
25.26
18.65
20.70
68
28.47
Gross margin%
12.46
14.01
11.78
8.81
7.31
6.83
4.01
6.01
8.19
10.90
24.62
6.83
8.50
36
19.07
Operating margin%
20.03
17.98
18.43
19.02
21.40
18.83
16.27
14.62
12.36
11.66
7.26
14.62
18.20
30
24.99
Net margin%
21.71
19.26
20.15
21.85
24.25
23.89
24.89
25.96
27.02
27.25
12.14
25.96
24.07
88
12.05
P/E ratio (avg)x
29.32
31.71
31.94
35.04
31.19
28.74
28.18
30.99
32.49
36.16
13.21
30.99
31.45
75
27.26
EV/EBITx
28.21
28.62
24.44
24.46
20.85
17.61
17.73
18.88
18.59
18.51
35.15
18.51
19.86
68
10.57
FCF yield (avg)%
8.68
9.90
8.71
10.45
13.34
11.06
8.69
10.09
11.25
9.00
21.01
10.09
9.99
23
12.56
FCF margin%
10.09
7.59
5.76
5.07
7.70
5.33
2.42
2.13
3.30
3.69
7.89
3.30
5.20
86
0.867
FCF / Net incomex
0.680
0.701
0.670
0.689
0.629
0.625
0.594
0.598
0.667
0.729
0.549
0.625
0.668
53
26.28
ROIC%
20.80
19.67
19.16
16.35
13.63
12.05
14.45
16.20
14.22
16.78
17.06
14.45
16.27
28
28.62
Return on equity%
9.24
11.57
12.88
12.27
9.54
10.01
7.53
7.56
7.79
6.64
16.31
7.56
9.39
29
18.98
Return on assets%
11.62
9.64
8.38
5.65
8.06
6.02
4.34
4.73
2.62
2.61
16.43
4.34
5.83
92
86.79
EPS¥
39.10
38.76
36.14
33.54
35.92
35.20
34.47
36.11
37.24
35.65
90.91
(0.15%)
(0.18%)
—
8.92
EPS growth%
30.37
33.12
35.09
38.09
36.80
37.20
36.81
39.28
36.92
34.17
16.48
36.92
36.80
90
180.38
Bookvalue per sh¥
266.48
299.76
318.00
347.53
399.43
385.62
457.62
535.83
571.23
629.73
99.54
9.53%
10.56%
—
157.20
FCF per share¥
246.42
278.39
279.74
281.15
281.64
297.13
322.80
353.12
357.31
399.69
153.20
7.25%
5.63%
—
93.13
Dividend per sh¥
143.70
145.04
133.36
138.27
128.16
138.93
149.19
156.40
142.08
157.54
74.96
4.21%
(0.18%)
—
3.35
Div yield (avg)%
13.26
16.22
15.41
17.31
16.30
16.47
15.78
18.19
19.82
18.13
7.46
18.13
16.38
81
14.44
Payout ratio%
13.18
13.98
16.50
18.09
17.54
16.32
13.98
15.96
16.70
15.51
23.81
15.96
16.14
13
115.9
Shares (diluted)M
135.0
134.1
148.8
166.3
176.0
198.4
225.4
233.6
258.7
291.8
111.4
10.64%
9.17%
39
6.78
Buyback yield%
30.16
32.44
35.12
34.62
34.41
31.78
29.31
29.57
26.89
28.26
6.00
29.31
30.97
63
1.157
D/E ratiox
1.467
1.330
1.416
1.535
1.524
1.413
1.270
1.300
1.393
1.509
1.479
1.393
1.414
68
29.86
Enterprise value¥B
39.69
43.24
48.66
54.02
62.38
67.86
77.97
94.38
102.2
104.8
34.06
10.94%
11.16%
10
21.53
LT debt¥B
34.68
30.21
26.99
27.76
30.20
31.22
33.05
28.92
28.22
26.51
26.01
(2.58%)
(1.97%)
59
Revenue
¥39.30B
2.04%
1.00×
Cost of revenue
¥24.35B
2.13%
1.01×
Operating expenses
¥6.362B
1.86%
0.98×
Property and equipment
20.08%