25.44
Revenue¥B
24.67
25.93
27.64
28.71
30.96
32.73
34.58
36.68
39.14
42.25
27.08
6.42%
6.00%
87
7.16
Revenue growth%
23.75
24.01
25.17
22.34
19.84
19.97
22.39
23.09
20.83
20.97
15.93
20.97
22.37
27
23.59
Gross margin%
7.34
6.98
6.22
7.88
7.60
8.33
9.58
11.44
13.79
16.51
21.06
11.44
8.11
14
21.15
Operating margin%
20.81
18.31
17.15
19.37
16.65
14.03
12.74
12.79
15.23
14.32
28.62
14.03
15.94
33
24.05
Net margin%
22.54
21.96
22.07
21.88
22.48
20.40
19.48
17.29
15.98
14.17
4.98
17.29
21.14
30
25.63
P/E ratio (avg)x
17.14
15.77
15.91
14.85
16.28
15.09
14.42
12.69
12.92
11.67
26.11
12.92
14.97
94
34.40
EV/EBITx
31.77
32.27
36.40
38.18
43.37
42.01
39.15
44.43
43.08
48.11
19.13
43.08
40.58
75
15.22
FCF yield (avg)%
19.54
18.60
19.03
21.56
22.84
25.28
24.72
27.06
28.46
31.16
23.40
27.06
23.78
24
2.45
FCF margin%
6.60
9.15
7.73
6.50
9.20
11.47
9.00
10.46
7.63
8.10
15.61
9.00
8.55
85
1.252
FCF / Net incomex
1.252
1.146
1.170
1.125
1.277
1.427
1.460
1.376
1.516
1.541
1.723
1.460
1.326
46
16.63
ROIC%
9.48
12.08
14.56
12.60
15.37
15.80
15.84
18.25
19.35
19.81
13.98
18.25
15.59
39
23.59
Return on equity%
23.20
24.40
23.81
22.42
24.61
23.12
22.17
24.87
25.72
27.48
14.74
24.87
24.10
50
18.46
Return on assets%
21.34
20.64
21.18
22.07
20.33
21.12
21.80
20.57
19.02
21.74
17.97
21.12
21.15
86
260.87
EPS¥
28.07
25.40
27.11
23.73
20.17
17.41
15.77
16.19
14.89
14.56
287.69
(6.32%)
(7.10%)
—
11.26
EPS growth%
13.20
11.25
9.45
7.18
4.58
6.60
7.08
9.63
11.97
9.17
8.21
9.17
9.31
26
207.12
Bookvalue per sh¥
207.66
201.26
223.43
252.66
286.58
318.39
307.51
328.66
338.65
387.80
85.44
6.24%
7.95%
—
149.25
FCF per share¥
130.56
126.68
131.40
145.86
155.70
152.48
169.08
168.01
164.70
169.90
261.46
1.76%
2.28%
—
264.30
Dividend per sh¥
241.85
235.83
247.14
284.14
317.89
373.24
449.35
487.10
511.51
550.34
154.23
11.60%
10.43%
—
15.84
Div yield (avg)%
22.18
20.03
21.35
23.84
23.80
26.45
23.53
26.37
23.71
21.06
20.59
23.71
23.62
23
4.86
Payout ratio%
15.59
16.60
14.41
12.41
15.10
15.74
14.55
16.96
14.98
14.88
21.63
14.98
15.04
20
82.72
Shares (diluted)M
61.89
62.10
65.35
58.87
56.31
55.61
51.95
46.01
41.41
42.00
86.18
(5.70%)
(5.24%)
71
11.68
Buyback yield%
28.99
31.68
34.02
34.42
33.86
34.62
35.94
38.93
37.58
39.27
21.54
37.58
34.52
35
0.361
D/E ratiox
1.146
0.998
0.954
1.023
0.961
0.913
1.013
1.011
0.960
0.998
1.602
0.998
0.998
46
27.71
Enterprise value¥B
7.772
7.406
7.212
7.355
7.211
7.696
7.841
8.411
7.695
6.688
13.56
(1.49%)
(1.69%)
50
25.41
LT debt¥B
32.83
35.88
35.43
35.06
33.44
33.40
33.36
32.89
33.89
36.34
28.37
1.68%
1.54%
17
Revenue
¥42.25B
6.00%
1.00×
Cost of revenue
¥27.25B
5.80%
0.98×
Operating expenses
¥8.944B
5.99%
1.00×
Property and equipment
18.98%