12.97
Revenue¥B
39.21
40.61
42.65
45.27
47.23
48.36
49.43
52.78
56.51
59.13
14.34
4.60%
4.67%
59
5.59
Revenue growth%
1.90
0.92
3.84
1.61
0.54
2.50
5.37
6.18
7.60
9.75
21.00
6.18
3.17
44
21.16
Gross margin%
6.67
8.69
6.74
8.51
11.31
11.07
11.75
11.52
9.67
10.86
27.92
11.07
10.27
42
18.48
Operating margin%
25.22
27.33
28.05
27.08
24.82
27.81
28.18
29.20
28.89
31.26
23.25
28.89
27.93
52
23.24
Net margin%
15.35
15.81
17.34
19.38
20.39
22.34
24.79
25.33
25.72
27.97
19.82
25.33
21.36
74
10.25
P/E ratio (avg)x
15.39
15.89
15.67
17.35
16.95
15.57
16.45
18.86
18.05
20.47
30.35
18.05
16.70
43
33.50
EV/EBITx
50.42
54.60
56.55
66.52
77.09
90.25
97.85
111.0
131.6
156.3
25.36
111.0
83.67
8
20.41
FCF yield (avg)%
22.99
21.86
23.68
25.41
26.58
24.98
26.96
27.01
26.06
24.00
18.37
26.06
25.19
27
22.72
FCF margin%
16.89
18.51
16.73
19.11
20.27
22.30
23.49
20.94
22.14
23.15
26.63
22.30
20.60
80
1.022
FCF / Net incomex
1.332
1.542
1.499
1.655
1.959
2.284
2.334
2.674
3.068
3.441
1.191
2.674
2.121
93
21.64
ROIC%
16.73
13.79
14.53
14.79
11.96
10.91
8.54
11.12
11.53
11.22
22.96
11.12
11.75
74
16.77
Return on equity%
8.88
7.68
6.08
4.37
5.43
6.35
4.53
6.30
6.10
3.10
10.35
6.10
6.09
84
29.47
Return on assets%
13.29
12.82
12.64
14.62
15.78
17.68
16.11
16.40
19.40
18.83
12.36
17.68
15.95
90
34.11
EPS¥
162.88
158.66
181.18
178.23
196.05
194.87
219.74
201.74
194.73
199.05
37.01
0.30%
1.16%
—
24.85
EPS growth%
25.77
26.12
28.82
27.11
28.70
29.92
29.04
30.51
33.50
35.82
23.75
30.51
28.93
48
101.93
Bookvalue per sh¥
108.12
104.93
103.81
99.42
96.90
97.61
88.83
81.47
82.00
84.75
42.18
(2.64%)
(2.47%)
—
153.38
FCF per share¥
48.10
49.66
55.16
58.89
65.01
70.65
76.14
82.26
91.15
86.81
161.69
5.96%
6.28%
—
95.15
Dividend per sh¥
94.25
89.17
84.18
96.93
102.31
113.54
133.24
133.74
133.47
132.42
137.00
5.29%
4.82%
—
13.42
Div yield (avg)%
3.98
2.81
5.17
4.92
6.58
4.39
5.92
7.07
4.75
4.07
26.59
4.75
4.84
21
24.04
Payout ratio%
1.50
1.46
2.79
0.65
0.40
2.46
2.48
1.33
2.80
1.02
9.66
2.46
1.48
10
103.4
Shares (diluted)M
101.8
87.03
86.71
75.31
77.83
73.65
75.77
65.74
60.63
57.67
106.6
(5.82%)
(5.52%)
44
27.99
Buyback yield%
17.26
16.09
16.17
17.58
17.03
18.95
16.52
15.08
14.49
14.57
15.59
15.08
16.34
13
1.782
D/E ratiox
0.552
0.499
0.484
0.456
0.480
0.463
0.478
0.530
0.530
0.484
1.511
0.484
0.484
52
51.76
Enterprise value¥B
13.54
13.81
13.99
12.95
12.09
12.98
14.00
14.11
15.69
16.15
57.40
5.97%
2.53%
29
29.09
LT debt¥B
38.37
43.34
41.12
38.99
45.18
46.05
49.69
56.20
61.65
66.04
54.61
7.89%
7.20%
39
Revenue
¥59.13B
4.67%
1.00×
Cost of revenue
¥35.36B
4.96%
1.03×
Operating expenses
¥13.02B
4.33%
0.97×
Property and equipment
19.34%