329.2
Revenue¥B
236.6
247.9
260.2
277.9
299.1
313.4
324.5
336.6
356.5
367.5
335.9
4.21%
4.90%
30
13.50
Revenue growth%
10.02
12.51
13.30
13.93
13.65
12.10
10.66
13.56
14.14
15.02
27.36
13.56
13.43
79
17.86
Gross margin%
13.64
11.51
11.44
8.69
8.83
10.47
11.47
8.80
6.75
9.23
4.17
9.23
9.85
42
3.87
Operating margin%
5.25
3.66
2.64
0.67
0.61
0.40
0.40
1.77
0.40
2.33
24.95
0.40
1.22
21
25.17
Net margin%
1.29
2.23
5.13
3.70
4.34
4.70
6.68
4.45
1.91
1.91
7.54
4.45
4.02
7
35.63
P/E ratio (avg)x
48.65
54.34
63.43
63.89
75.66
81.47
91.55
94.44
111.8
121.4
6.384
94.44
78.57
49
7.493
EV/EBITx
16.12
17.01
16.90
16.61
19.22
19.74
20.20
23.49
26.36
27.03
31.13
23.49
19.48
49
28.09
FCF yield (avg)%
4.99
2.23
4.24
4.53
3.37
3.69
2.04
2.40
3.64
4.95
26.81
3.64
3.66
17
12.64
FCF margin%
9.39
8.64
6.06
3.54
5.82
5.52
3.24
6.19
7.74
5.99
7.77
5.99
6.02
19
0.207
FCF / Net incomex
0.186
0.168
0.152
0.161
0.178
0.164
0.162
0.163
0.176
0.200
0.844
0.164
0.166
39
20.66
ROIC%
16.35
14.67
12.45
9.50
10.09
9.87
7.46
5.73
8.40
10.08
18.00
8.40
9.98
39
15.71
Return on equity%
16.14
15.79
15.03
13.27
10.71
12.72
15.01
15.57
14.25
13.77
9.52
14.25
14.63
54
7.67
Return on assets%
12.79
10.30
12.64
12.34
9.84
12.64
12.06
9.93
7.97
8.27
26.01
9.93
11.18
44
808.01
EPS¥
559.26
518.43
507.66
499.62
514.05
484.15
465.84
470.75
463.28
502.16
828.55
(0.47%)
(0.84%)
—
2.90
EPS growth%
28.81
26.05
27.97
27.96
30.88
31.99
31.33
30.77
31.31
29.62
16.61
31.31
30.19
75
125.20
Bookvalue per sh¥
1,076
1,154
1,152
1,107
1,091
1,218
1,260
1,416
1,390
1,513
141.45
6.76%
4.10%
—
780.72
FCF per share¥
758.87
854.68
979.69
996.60
1,085
1,173
1,202
1,223
1,246
1,293
675.45
3.57%
7.21%
—
240.57
Dividend per sh¥
994.96
1,100
1,139
1,331
1,512
1,577
1,558
1,676
1,736
1,899
652.41
4.67%
7.94%
—
16.38
Div yield (avg)%
22.77
22.53
21.06
23.63
22.71
19.82
19.74
20.10
20.54
18.56
10.85
19.82
20.80
76
18.54
Payout ratio%
22.87
25.01
24.01
26.01
23.62
22.85
23.41
24.81
27.55
24.55
3.39
24.55
24.28
25
153.8
Shares (diluted)M
232.3
273.8
287.6
302.0
313.9
309.3
373.6
441.3
492.5
503.3
149.9
9.90%
9.07%
67
26.78
Buyback yield%
14.15
14.75
15.53
16.08
14.05
14.42
12.52
13.27
15.82
15.23
22.20
14.42
14.59
73
0.187
D/E ratiox
1.195
1.181
1.147
1.127
1.124
1.348
1.405
1.567
1.629
1.829
1.504
1.567
1.272
56
299.3
Enterprise value¥B
263.8
292.6
318.0
341.0
356.8
355.3
338.1
309.9
324.0
331.5
14.75
(1.46%)
2.91%
70
112.5
LT debt¥B
281.4
318.9
376.8
365.9
377.8
374.5
438.2
455.4
523.4
502.9
306.4
5.89%
6.52%
21
Revenue
¥367.5B
4.90%
1.00×
Cost of revenue
¥236.4B
4.75%
0.99×
Operating expenses
¥48.40B
6.01%
1.11×
Property and equipment
18.70%