26.26
Revenue¥B
59.52
60.29
60.50
59.98
61.27
63.09
63.26
64.18
65.05
66.93
27.12
1.78%
1.12%
79
23.07
Revenue growth%
8.20
6.39
7.12
4.20
2.60
0.85
0.40
3.13
2.84
4.87
28.44
2.84
3.67
80
2.50
Gross margin%
8.65
8.21
9.55
10.24
8.01
5.76
3.37
0.88
0.40
0.47
2.38
0.88
6.88
53
6.15
Operating margin%
20.55
20.30
17.75
18.53
20.22
21.61
22.89
21.89
23.94
24.71
12.79
22.89
21.08
77
14.59
Net margin%
6.59
8.20
10.63
8.37
5.56
6.60
8.91
8.62
7.81
7.51
15.35
7.81
8.01
51
8.108
P/E ratio (avg)x
43.39
47.06
49.41
51.88
53.66
53.10
57.36
53.22
57.27
62.62
33.55
57.27
53.16
16
12.90
EV/EBITx
20.98
20.72
21.01
22.74
23.86
25.12
26.26
27.70
31.51
34.06
36.93
27.70
24.49
34
17.84
FCF yield (avg)%
28.61
27.39
26.44
29.02
31.13
34.08
34.24
35.69
37.13
36.02
5.07
35.69
32.61
60
17.84
FCF margin%
5.02
3.03
5.72
4.01
4.72
2.90
3.88
4.90
2.56
2.93
22.90
2.93
3.95
68
0.770
FCF / Net incomex
1.257
1.330
1.350
1.431
1.530
1.481
1.443
1.689
1.852
1.968
1.304
1.689
1.462
15
2.95
ROIC%
28.67
25.87
26.65
26.66
24.99
26.30
28.13
27.92
27.48
28.66
28.33
27.92
27.07
38
22.88
Return on equity%
4.14
5.26
6.26
7.51
7.07
7.66
7.32
8.39
9.41
10.00
26.68
8.39
7.42
24
12.80
Return on assets%
0.82
2.28
0.40
0.40
0.92
0.40
2.40
1.84
1.27
0.40
16.19
1.27
0.87
85
301.95
EPS¥
433.60
427.06
483.46
477.95
475.35
504.18
557.77
635.84
614.44
653.25
310.17
6.56%
5.19%
—
16.01
EPS growth%
19.98
18.25
15.65
15.32
18.26
18.06
21.05
18.51
16.88
17.04
24.99
18.06
18.15
70
255.13
Bookvalue per sh¥
454.48
440.23
464.19
429.71
498.40
521.51
550.22
607.89
656.47
745.77
207.59
8.39%
5.58%
—
224.63
FCF per share¥
560.42
560.97
641.77
710.83
707.79
758.55
858.04
861.07
899.50
1,009
81.59
7.36%
6.99%
—
238.58
Dividend per sh¥
483.34
579.99
667.77
714.08
812.16
859.06
1,025
1,218
1,225
1,452
321.64
12.33%
12.91%
—
8.61
Div yield (avg)%
19.53
18.71
19.01
17.49
16.21
13.61
12.18
10.85
9.90
11.29
17.06
11.29
14.91
32
19.83
Payout ratio%
2.50
4.53
6.94
6.14
7.35
10.17
9.02
11.62
9.52
11.53
12.67
10.17
8.19
72
101.0
Shares (diluted)M
98.32
113.3
114.4
127.9
146.5
149.2
142.3
164.4
181.2
201.5
102.1
6.59%
7.06%
89
16.83
Buyback yield%
13.51
11.44
12.91
15.14
14.89
14.36
14.69
11.87
9.76
9.04
4.02
11.87
13.21
93
1.749
D/E ratiox
1.457
1.391
1.430
1.538
1.621
1.773
1.804
1.831
2.056
2.156
1.261
1.831
1.697
23
43.33
Enterprise value¥B
72.98
68.88
63.45
60.37
62.02
67.92
75.70
70.94
65.74
61.49
48.82
(0.17%)
(0.74%)
33
33.28
LT debt¥B
21.46
20.97
19.20
19.92
17.54
15.29
14.33
13.99
12.26
11.39
67.82
(8.28%)
(6.20%)
40
Revenue
¥66.93B
1.12%
1.00×
Cost of revenue
¥46.78B
1.10%
1.00×
Operating expenses
¥10.25B
1.27%
1.01×
Property and equipment
15.01%