97.98
Revenue¥B
68.62
73.06
79.40
84.38
92.09
98.96
105.6
117.2
126.2
137.7
102.8
8.39%
8.15%
31
27.43
Revenue growth%
16.21
16.57
17.06
16.81
17.98
18.33
18.49
18.02
15.86
16.44
22.46
18.02
16.94
87
25.94
Gross margin%
8.23
8.01
10.47
9.76
10.01
7.24
7.49
7.96
10.45
11.06
27.03
7.96
9.00
27
21.17
Operating margin%
29.70
30.28
27.38
26.31
29.05
29.01
29.14
31.54
33.04
35.59
24.32
31.54
29.42
26
25.13
Net margin%
14.43
12.21
13.25
13.28
15.40
18.17
17.96
17.92
15.25
14.72
10.84
17.92
14.99
42
17.62
P/E ratio (avg)x
53.78
59.93
65.40
68.22
68.81
80.14
81.13
80.06
95.34
100.7
12.32
81.13
74.43
47
35.61
EV/EBITx
28.41
30.93
35.15
37.92
43.93
44.84
43.73
46.43
45.08
49.18
7.771
45.08
43.83
5
24.69
FCF yield (avg)%
28.08
29.16
32.08
29.64
31.25
29.81
29.38
29.75
31.62
32.39
19.84
29.81
29.78
54
24.91
FCF margin%
16.22
13.83
13.75
15.12
15.35
15.43
18.28
21.02
21.77
20.16
16.66
20.16
15.82
77
0.449
FCF / Net incomex
2.163
2.287
2.619
2.749
2.763
3.172
3.370
3.753
3.711
3.667
1.183
3.667
2.967
45
10.34
ROIC%
21.96
20.68
21.13
23.36
22.36
24.97
25.48
26.50
26.90
29.03
12.28
26.50
24.16
16
8.25
Return on equity%
29.58
31.27
30.07
32.45
30.26
31.89
30.03
31.55
28.70
31.42
23.44
31.42
30.77
85
10.32
Return on assets%
0.40
3.27
3.58
2.60
3.18
0.40
0.40
0.40
0.40
0.74
24.09
0.40
0.57
66
221.25
EPS¥
321.58
334.51
373.03
391.40
380.01
415.11
469.70
547.33
635.28
739.71
232.99
14.25%
10.44%
—
12.70
EPS growth%
11.35
10.10
8.24
5.30
3.45
3.02
2.74
1.46
3.24
5.11
23.69
3.02
4.28
81
119.81
Bookvalue per sh¥
535.45
522.64
465.47
521.16
524.42
556.03
588.90
611.77
550.64
593.80
268.86
2.52%
1.82%
—
481.60
FCF per share¥
428.89
400.41
358.45
321.65
351.63
377.29
382.94
358.55
332.59
342.00
408.28
(0.55%)
(1.38%)
—
507.90
Dividend per sh¥
596.81
670.11
789.94
769.31
852.26
928.04
913.31
871.70
964.69
1,034
369.71
3.94%
6.36%
—
7.83
Div yield (avg)%
14.07
11.41
10.09
12.17
10.18
8.74
9.68
7.03
5.59
3.07
10.48
7.03
9.88
25
24.10
Payout ratio%
18.27
18.57
19.39
21.67
20.43
20.83
22.56
21.61
20.12
22.82
22.61
21.61
20.63
93
312.5
Shares (diluted)M
460.7
487.2
472.4
551.8
519.4
610.5
632.7
594.9
660.0
663.2
319.9
5.01%
4.97%
47
12.85
Buyback yield%
31.01
32.06
34.70
31.72
32.55
35.19
35.15
37.73
36.68
37.25
12.70
36.68
34.93
74
1.049
D/E ratiox
1.113
1.068
1.224
1.193
1.142
1.251
1.311
1.461
1.543
1.654
0.268
1.461
1.237
82
34.71
Enterprise value¥B
92.68
85.14
91.26
87.32
83.24
86.81
77.79
69.31
67.44
63.47
42.42
(5.28%)
(5.18%)
39
86.85
LT debt¥B
83.46
85.21
95.41
97.29
93.96
92.27
105.3
103.9
105.8
117.0
36.60
4.48%
3.86%
49
Revenue
¥137.7B
8.15%
1.00×
Cost of revenue
¥63.60B
8.28%
1.01×
Operating expenses
¥33.22B
7.98%
0.98×
Property and equipment
16.13%