144.9
Revenue¥B
82.90
90.11
98.94
106.0
112.9
122.9
130.6
137.8
147.2
162.1
154.9
7.51%
7.61%
15
14.55
Revenue growth%
10.86
13.07
13.03
14.49
15.00
13.25
15.06
16.30
13.50
13.75
13.92
13.75
13.62
61
10.32
Gross margin%
14.31
15.81
12.99
15.50
13.52
16.44
16.78
14.04
13.18
15.81
26.20
15.81
14.91
7
12.97
Operating margin%
25.24
25.65
26.95
28.28
26.32
26.77
29.21
27.02
24.59
27.07
23.82
27.02
26.86
51
24.59
Net margin%
9.10
7.73
6.43
7.34
9.96
8.30
8.37
6.03
8.76
8.38
13.21
8.37
8.34
88
9.818
P/E ratio (avg)x
24.69
22.06
22.85
23.04
20.49
17.83
15.92
14.04
14.22
12.58
18.45
14.22
19.16
31
34.74
EV/EBITx
5.691
5.921
5.869
6.309
5.967
5.861
6.424
6.104
5.621
5.470
20.11
5.861
5.895
83
28.87
FCF yield (avg)%
29.20
31.87
29.51
31.74
29.94
28.59
25.75
27.81
28.64
29.92
19.87
28.59
29.36
77
14.25
FCF margin%
6.53
8.61
11.11
12.21
13.61
12.90
14.27
12.59
15.24
15.84
7.90
14.27
12.75
24
0.100
FCF / Net incomex
1.324
1.414
1.546
1.577
1.651
1.913
2.199
2.189
2.417
2.829
0.786
2.199
1.782
52
14.16
ROIC%
2.76
0.40
1.30
0.40
2.46
4.70
3.07
2.46
0.40
3.34
6.92
3.07
2.46
47
10.17
Return on equity%
6.28
6.31
5.08
4.10
2.43
3.05
1.79
0.63
0.40
0.95
6.24
0.95
2.74
91
3.92
Return on assets%
18.16
16.07
18.76
17.50
20.02
21.05
20.85
17.98
15.52
13.73
19.36
17.98
18.07
55
86.66
EPS¥
284.69
288.65
282.81
303.11
269.67
232.98
243.18
247.60
263.21
247.39
88.89
(1.71%)
(1.14%)
—
20.54
EPS growth%
2.69
1.27
0.40
1.75
4.02
3.92
6.46
9.33
8.73
8.04
3.61
8.04
3.97
61
150.05
Bookvalue per sh¥
368.20
395.42
421.23
388.39
403.14
434.96
453.18
424.43
445.91
448.81
351.47
2.17%
3.14%
—
222.04
FCF per share¥
115.37
98.45
95.41
82.37
86.26
92.19
80.57
75.19
79.96
69.34
188.04
(4.27%)
(6.29%)
—
220.28
Dividend per sh¥
318.07
304.84
308.75
324.01
335.55
319.28
339.92
349.18
383.53
418.53
239.83
4.52%
3.19%
—
4.61
Div yield (avg)%
23.82
25.43
25.78
25.87
26.02
28.33
26.23
24.30
24.90
26.38
11.75
26.23
25.83
49
23.69
Payout ratio%
31.16
33.04
34.96
36.00
36.60
34.72
34.79
35.78
36.04
37.38
12.94
35.78
35.37
73
251.0
Shares (diluted)M
252.5
276.2
306.8
308.3
327.9
294.1
280.5
309.6
307.1
342.3
258.7
0.86%
3.88%
41
4.44
Buyback yield%
15.21
14.79
15.92
16.17
18.22
18.64
16.68
16.55
15.00
16.10
5.71
16.55
16.13
59
1.075
D/E ratiox
1.160
1.130
1.060
1.149
1.255
1.318
1.390
1.297
1.182
1.261
0.367
1.297
1.219
84
138.5
Enterprise value¥B
227.8
218.2
208.7
220.7
219.0
239.8
266.3
270.3
314.8
333.4
35.10
8.76%
3.30%
37
138.2
LT debt¥B
80.53
75.68
72.81
78.41
83.99
83.07
82.91
77.08
84.18
76.60
117.1
(1.83%)
(0.78%)
74
Revenue
¥162.1B
7.61%
1.00×
Cost of revenue
¥86.73B
7.79%
1.02×
Operating expenses
¥34.97B
7.43%
0.98×
Property and equipment
21.70%