23.41
Revenue¥B
25.44
25.33
26.03
26.77
27.67
28.33
28.13
28.19
29.17
28.92
26.08
0.89%
1.31%
23
21.36
Revenue growth%
19.44
21.65
19.59
22.34
20.06
18.87
20.57
23.15
24.93
22.97
25.67
22.97
21.11
36
14.06
Gross margin%
19.69
21.67
19.69
21.07
19.32
16.55
13.92
15.69
16.66
19.23
28.81
16.55
19.27
10
23.88
Operating margin%
16.48
15.96
18.75
20.16
22.41
21.77
21.36
20.72
22.43
21.48
9.27
21.48
21.04
29
9.62
Net margin%
0.84
2.19
2.44
4.04
3.47
6.32
7.70
8.05
8.80
9.10
20.25
8.05
5.18
9
23.93
P/E ratio (avg)x
14.05
14.47
13.20
13.49
13.62
12.86
12.60
13.81
15.30
13.53
17.79
13.53
13.58
93
32.71
EV/EBITx
34.92
40.62
41.61
48.26
46.24
49.40
51.37
50.69
55.05
60.62
14.29
51.37
48.83
66
8.03
FCF yield (avg)%
17.38
14.97
17.97
17.59
18.94
20.99
19.56
17.63
18.81
17.43
11.31
18.81
17.80
81
20.62
FCF margin%
13.53
13.13
11.45
13.19
10.53
11.92
9.61
10.46
9.05
6.39
23.03
9.61
10.99
86
0.414
FCF / Net incomex
1.867
1.942
1.844
2.056
2.023
2.358
2.382
2.360
2.260
2.177
0.988
2.358
2.117
61
16.03
ROIC%
14.27
14.47
12.66
11.36
9.03
9.08
9.70
11.71
13.57
13.99
16.84
11.71
12.19
87
23.04
Return on equity%
13.94
11.81
14.42
15.75
17.78
16.51
19.49
18.23
20.18
21.08
22.22
19.49
17.15
76
12.22
Return on assets%
21.83
22.48
25.11
25.65
26.12
24.79
23.03
22.60
25.36
28.17
19.33
24.79
24.95
69
219.37
EPS¥
159.60
177.78
214.70
218.92
237.03
260.77
305.61
327.73
327.11
356.51
229.58
8.51%
9.60%
—
7.68
EPS growth%
18.56
15.61
12.84
14.34
17.19
19.10
19.13
22.05
21.51
23.07
17.45
21.51
18.83
9
177.71
Bookvalue per sh¥
246.31
270.11
264.97
291.08
282.88
298.30
304.27
303.12
343.58
339.02
61.80
3.69%
3.71%
—
139.32
FCF per share¥
283.51
253.66
225.39
243.54
257.50
268.23
291.21
271.83
231.28
233.61
179.26
(1.93%)
(2.35%)
—
99.75
Dividend per sh¥
237.60
242.20
245.17
245.14
295.74
338.68
343.55
388.36
398.76
412.01
104.24
6.86%
6.90%
—
10.40
Div yield (avg)%
25.14
27.44
27.33
25.39
25.35
27.04
26.99
29.59
29.04
31.21
2.28
29.04
27.18
77
10.43
Payout ratio%
19.30
18.25
17.94
19.07
19.77
17.47
15.99
13.24
12.13
11.78
21.21
13.24
17.71
58
55.75
Shares (diluted)M
61.17
52.53
46.64
42.42
40.63
40.25
41.76
44.28
44.42
45.70
58.40
2.38%
(2.22%)
87
26.01
Buyback yield%
11.84
14.02
16.43
17.67
18.11
16.74
18.83
21.59
22.89
21.37
6.23
21.37
17.89
72
1.455
D/E ratiox
0.581
0.560
0.641
0.751
0.726
0.762
0.891
0.877
0.866
0.843
0.822
0.866
0.756
71
14.83
Enterprise value¥B
4.041
4.892
5.682
5.695
6.304
6.233
7.490
7.499
7.790
8.888
9.327
7.11%
9.36%
16
16.64
LT debt¥B
15.64
15.74
16.79
16.27
17.84
17.15
18.24
18.88
18.50
17.25
9.165
(0.67%)
2.05%
20
Revenue
¥28.92B
1.31%
1.00×
Cost of revenue
¥19.17B
1.42%
1.01×
Operating expenses
¥4.701B
1.41%
1.01×
Property and equipment
16.68%