77.08
Revenue¥B
51.19
53.47
56.22
59.98
63.14
66.13
69.94
72.65
75.42
78.74
79.02
4.51%
4.63%
8
12.53
Revenue growth%
12.63
13.54
11.28
12.68
13.58
13.67
12.94
15.05
15.82
18.31
20.47
15.05
13.56
8
11.95
Gross margin%
13.39
11.65
14.12
14.54
14.09
15.83
14.62
15.82
18.34
21.08
9.15
15.83
14.58
14
27.47
Operating margin%
31.02
31.57
30.55
33.43
34.20
35.04
36.36
36.77
36.95
38.96
14.85
36.77
34.62
52
11.01
Net margin%
24.41
23.94
22.12
19.21
21.13
19.40
19.08
20.27
22.10
21.21
17.18
20.27
21.17
59
19.89
P/E ratio (avg)x
29.88
30.92
32.20
30.89
33.25
39.40
39.79
43.62
45.62
49.57
13.87
43.62
36.32
14
27.60
EV/EBITx
21.45
21.20
20.14
20.35
19.72
21.87
24.00
24.98
23.53
23.97
37.68
23.97
21.66
36
25.19
FCF yield (avg)%
4.97
7.25
9.83
11.12
12.86
15.09
13.14
16.08
13.38
14.35
5.28
14.35
13.00
93
8.27
FCF margin%
18.70
16.79
16.75
15.06
13.01
10.26
12.94
14.04
11.55
10.75
7.18
11.55
13.53
11
0.898
FCF / Net incomex
0.972
0.907
1.050
1.148
1.103
1.058
1.214
1.355
1.378
1.475
0.782
1.355
1.126
39
26.25
ROIC%
30.92
31.69
32.88
35.60
33.75
35.07
33.53
35.20
34.06
36.85
6.97
35.07
33.91
5
22.90
Return on equity%
7.41
7.38
9.63
11.29
14.13
13.62
13.90
16.23
17.96
17.17
2.32
16.23
13.76
8
17.72
Return on assets%
18.68
16.36
15.10
17.03
18.99
18.03
20.84
23.62
26.26
28.26
18.70
23.62
18.83
68
157.50
EPS¥
79.30
90.88
100.16
99.07
100.46
102.75
117.47
114.00
111.84
121.82
175.80
3.93%
5.99%
—
26.57
EPS growth%
26.77
24.97
22.64
24.18
24.76
27.67
28.94
31.31
29.84
32.67
11.77
29.84
27.22
41
51.55
Bookvalue per sh¥
81.59
90.85
84.40
81.16
82.91
95.60
89.33
84.09
80.93
85.29
161.06
0.57%
0.93%
—
167.00
FCF per share¥
77.56
84.14
92.96
107.86
108.48
112.65
119.18
126.69
144.52
164.66
81.18
8.70%
9.42%
—
125.80
Dividend per sh¥
140.30
146.12
135.70
132.46
132.23
122.18
125.67
126.96
119.97
136.18
152.27
0.59%
(0.10%)
—
20.84
Div yield (avg)%
13.76
16.10
15.47
16.08
13.36
12.08
10.26
9.27
9.86
11.27
12.77
10.26
12.72
81
9.06
Payout ratio%
20.50
22.87
21.91
22.70
23.72
25.36
25.64
26.90
29.24
27.17
22.22
26.90
24.54
35
270.1
Shares (diluted)M
293.0
319.8
309.8
285.7
297.5
281.6
280.3
271.6
243.8
250.5
269.9
(3.38%)
(1.05%)
22
12.41
Buyback yield%
22.06
23.79
21.61
19.43
18.27
17.36
18.25
15.79
16.18
17.76
11.98
17.36
18.26
12
1.482
D/E ratiox
0.904
0.925
0.977
0.855
0.799
0.874
0.878
0.856
0.819
0.830
1.686
0.856
0.865
17
12.64
Enterprise value¥B
88.57
83.07
81.16
83.59
88.46
91.00
98.38
93.27
94.69
90.44
8.802
0.44%
0.63%
6
69.98
LT debt¥B
95.53
89.17
96.40
89.97
100.2
105.6
100.2
104.4
110.8
113.2
11.16
2.47%
1.54%
87
Revenue
¥78.74B
4.63%
1.00×
Cost of revenue
¥38.77B
4.70%
1.01×
Operating expenses
¥15.28B
4.90%
1.03×
Property and equipment
14.97%