29.84
Revenue¥B
55.32
56.79
56.82
57.43
58.14
58.43
60.95
63.10
64.10
66.32
30.58
2.67%
1.83%
84
23.71
Revenue growth%
32.50
34.75
33.05
35.77
34.50
35.59
32.62
35.13
33.53
31.66
19.23
33.53
34.01
68
14.42
Gross margin%
14.86
12.25
14.23
16.23
14.68
13.69
15.57
12.96
13.95
14.11
14.04
13.95
14.17
19
23.79
Operating margin%
17.54
17.22
15.50
16.28
14.62
15.59
17.17
16.70
14.44
13.78
16.98
15.59
15.94
7
13.54
Net margin%
4.95
4.27
4.36
3.32
3.52
1.57
0.40
0.40
2.89
3.82
15.12
1.57
3.42
91
23.68
P/E ratio (avg)x
22.03
22.61
24.67
25.42
28.03
28.89
32.71
31.82
32.14
33.00
28.21
32.14
28.46
67
11.54
EV/EBITx
26.99
27.40
31.11
33.05
33.57
33.70
36.83
42.87
39.76
39.11
17.42
39.11
33.64
73
5.09
FCF yield (avg)%
19.55
18.41
16.46
18.66
19.19
17.09
17.51
15.69
15.10
14.54
20.45
15.69
17.30
9
7.85
FCF margin%
11.03
12.84
9.94
11.41
12.73
11.82
12.98
10.52
10.96
10.14
19.87
10.96
11.22
68
0.383
FCF / Net incomex
1.008
1.155
1.180
1.135
1.200
1.386
1.502
1.540
1.488
1.436
1.027
1.488
1.293
6
6.88
ROIC%
26.46
27.49
25.36
27.72
30.25
28.33
26.53
28.43
30.42
30.22
10.20
28.43
28.02
75
16.51
Return on equity%
35.69
38.61
37.21
35.56
33.32
32.78
33.12
32.30
31.85
33.46
7.62
32.78
33.39
44
21.69
Return on assets%
26.01
26.96
24.59
24.12
23.58
25.01
27.88
25.19
27.21
29.82
11.42
27.21
25.60
91
229.87
EPS¥
290.48
311.02
343.06
350.58
415.60
471.60
458.65
511.51
505.77
579.60
252.32
6.88%
9.18%
—
8.16
EPS growth%
29.99
27.20
29.76
32.16
29.32
30.90
33.85
35.33
36.68
39.38
11.58
35.33
31.53
15
165.90
Bookvalue per sh¥
205.28
221.69
229.81
263.30
302.69
311.16
309.90
324.81
360.54
399.03
41.50
5.68%
7.51%
—
37.43
FCF per share¥
123.11
133.64
131.50
145.50
145.99
161.76
155.71
163.26
145.93
155.11
233.59
1.22%
2.08%
—
112.78
Dividend per sh¥
338.55
390.57
430.91
442.34
535.17
577.92
644.37
749.45
807.17
911.82
69.98
11.25%
12.36%
—
20.43
Div yield (avg)%
13.15
11.34
10.23
9.63
11.96
9.71
10.06
9.59
7.91
5.49
4.50
9.59
9.88
92
12.49
Payout ratio%
9.21
11.45
12.86
9.87
8.77
10.10
7.80
10.28
7.78
10.54
5.65
10.10
9.99
15
205.4
Shares (diluted)M
241.4
245.8
244.9
261.0
291.2
310.1
330.7
314.3
337.5
302.5
196.9
0.76%
3.21%
22
4.33
Buyback yield%
10.50
8.64
9.16
8.44
5.93
6.48
5.40
6.95
4.83
3.78
18.33
5.40
6.71
60
1.478
D/E ratiox
1.348
1.319
1.388
1.234
1.175
1.017
1.062
1.020
0.923
0.985
0.253
1.017
1.118
8
51.48
Enterprise value¥B
29.28
27.27
24.36
24.61
23.28
23.55
23.04
24.62
25.58
21.99
3.280
(1.14%)
(2.50%)
56
45.64
LT debt¥B
39.24
35.56
33.88
37.26
38.75
39.87
39.30
39.26
41.61
43.13
29.03
2.17%
1.96%
91
Revenue
¥66.32B
1.83%
1.00×
Cost of revenue
¥30.07B
2.27%
1.04×
Operating expenses
¥16.20B
1.64%
0.98×
Property and equipment
15.56%