15.08
Revenue¥B
14.13
15.08
16.02
17.01
17.81
18.89
20.49
22.20
23.58
24.82
16.76
6.86%
6.37%
59
21.03
Revenue growth%
13.06
15.75
16.63
18.88
16.14
14.02
11.22
12.11
10.82
8.92
16.58
11.22
13.54
15
16.31
Gross margin%
21.23
19.77
18.23
16.50
13.83
15.49
12.82
13.25
11.97
11.98
6.61
12.82
14.66
59
7.79
Operating margin%
10.88
8.56
8.25
5.64
4.39
5.92
7.87
9.68
9.29
11.42
2.95
9.29
8.41
29
3.79
Net margin%
14.94
13.95
14.66
17.49
14.51
17.36
15.39
18.09
19.21
21.77
23.98
18.09
16.37
92
35.36
P/E ratio (avg)x
12.56
13.32
14.90
15.94
17.29
17.68
17.96
20.66
22.33
22.06
29.60
20.66
17.49
73
29.65
EV/EBITx
22.03
21.81
21.96
19.70
17.26
17.66
17.10
14.56
14.45
15.64
9.991
15.64
17.46
54
10.85
FCF yield (avg)%
27.02
29.34
30.94
32.42
34.95
36.95
34.59
34.99
33.44
36.29
16.79
34.99
34.02
27
7.34
FCF margin%
16.13
18.65
16.04
15.00
14.77
16.45
16.42
17.94
15.88
17.75
6.94
16.45
16.28
21
0.176
FCF / Net incomex
1.749
1.813
1.762
1.860
1.985
1.914
1.805
1.796
1.822
1.781
0.431
1.805
1.809
40
14.97
ROIC%
9.81
12.56
10.47
12.44
15.00
17.68
20.17
20.70
23.02
22.10
28.95
20.70
16.34
76
5.38
Return on equity%
12.17
11.45
9.81
7.79
9.15
6.22
4.04
6.18
4.94
6.98
6.20
6.18
7.39
82
21.02
Return on assets%
6.47
4.71
5.81
7.08
5.51
7.82
6.10
3.51
4.65
6.54
21.18
6.10
5.96
86
332.49
EPS¥
150.95
141.26
145.96
163.03
151.49
170.15
164.53
152.11
159.90
177.47
354.96
3.22%
1.96%
—
29.36
EPS growth%
7.84
9.30
6.46
3.94
4.57
7.51
7.34
8.62
6.50
5.49
20.03
7.34
6.92
77
299.85
Bookvalue per sh¥
458.22
537.14
632.43
719.30
846.56
918.37
984.97
1,094
1,221
1,201
198.10
7.25%
11.48%
—
99.13
FCF per share¥
147.27
142.72
149.54
154.71
142.56
146.45
160.40
179.22
203.86
207.82
329.65
7.83%
3.26%
—
379.39
Dividend per sh¥
198.17
194.72
224.64
254.21
291.75
319.56
370.60
389.80
440.56
472.21
376.78
10.11%
10.24%
—
23.46
Div yield (avg)%
11.69
9.08
10.13
8.39
7.93
8.05
9.74
11.68
9.78
6.99
8.98
9.74
9.41
40
3.42
Payout ratio%
23.41
22.89
23.67
21.04
22.93
20.05
17.99
20.90
19.26
19.24
17.27
19.26
20.97
28
30.01
Shares (diluted)M
37.99
37.27
36.07
33.16
37.08
37.35
38.61
37.09
38.65
40.70
31.03
1.88%
1.99%
76
25.70
Buyback yield%
31.04
32.05
31.22
30.21
32.08
32.47
32.86
32.75
34.71
34.39
10.93
32.86
32.27
92
1.641
D/E ratiox
1.796
1.738
1.658
1.738
1.877
1.815
1.939
1.795
1.747
1.570
0.240
1.795
1.771
55
9.849
Enterprise value¥B
1.689
1.706
2.013
2.323
2.735
3.151
3.346
3.815
4.223
5.080
12.34
13.18%
13.07%
19
7.228
LT debt¥B
7.951
8.119
8.833
9.132
9.919
10.87
12.33
14.99
15.36
17.15
2.798
11.58%
7.93%
12
Revenue
¥24.82B
6.37%
1.00×
Cost of revenue
¥16.29B
6.22%
0.99×
Operating expenses
¥4.170B
6.06%
0.97×
Property and equipment
15.31%