22.02
Revenue¥B
16.99
17.78
19.03
20.36
22.12
23.74
25.02
26.25
28.44
23.73
23.70
6.91%
6.65%
40
28.56
Revenue growth%
5.93
6.02
8.83
7.57
6.70
4.15
5.59
6.22
5.38
9.00
20.20
5.59
6.12
13
15.29
Gross margin%
27.80
26.89
28.10
26.71
27.83
30.34
30.45
29.32
31.71
9.94
19.46
30.34
28.71
35
26.57
Operating margin%
1.72
3.40
4.36
2.41
2.09
0.40
1.31
0.96
0.40
3.56
29.80
0.96
1.90
22
7.03
Net margin%
13.87
11.13
14.01
15.61
18.27
20.40
21.49
21.60
23.84
5.13
29.00
21.49
17.02
28
8.460
P/E ratio (avg)x
40.33
45.64
50.56
57.25
64.71
71.06
67.59
71.91
73.27
34.44
6.974
71.06
60.98
76
18.55
EV/EBITx
37.87
38.69
42.06
42.48
43.86
41.18
44.32
49.68
50.89
34.47
29.41
44.32
42.27
42
14.83
FCF yield (avg)%
21.45
23.78
22.20
21.58
21.59
21.55
21.01
18.48
20.64
8.36
9.78
21.01
21.50
55
4.23
FCF margin%
11.10
13.96
16.22
16.39
15.07
12.40
9.96
11.42
11.66
24.63
3.10
11.66
12.93
28
1.789
FCF / Net incomex
0.662
0.587
0.595
0.613
0.676
0.716
0.703
0.744
0.666
0.529
1.385
0.703
0.664
78
26.29
ROIC%
15.18
16.75
15.53
16.09
13.48
12.82
11.39
9.69
11.92
4.92
5.43
11.92
13.49
23
2.93
Return on equity%
27.18
26.57
27.90
25.96
26.55
28.01
26.84
28.06
26.18
16.46
21.74
26.84
27.01
14
23.75
Return on assets%
10.87
13.16
13.18
11.39
8.69
7.83
5.09
6.08
8.56
20.40
19.91
7.83
9.25
53
271.48
EPS¥
795.43
894.71
911.04
988.36
1,041
1,083
1,203
1,358
1,298
281.95
288.34
5.60%
6.13%
—
3.68
EPS growth%
11.56
13.73
13.26
11.99
10.11
11.96
10.07
10.93
11.53
11.58
20.67
10.93
11.54
54
331.06
Bookvalue per sh¥
218.70
223.69
235.15
233.04
271.82
317.11
309.52
321.69
359.72
379.96
170.06
9.07%
5.19%
—
483.81
FCF per share¥
197.14
201.44
200.87
182.32
196.02
210.18
226.16
211.58
207.15
181.18
105.55
2.59%
1.05%
—
114.16
Dividend per sh¥
128.01
137.36
139.47
145.98
172.52
197.85
233.21
251.59
240.47
419.07
174.49
10.50%
8.31%
—
20.94
Div yield (avg)%
18.52
17.07
18.63
16.12
15.00
12.23
13.58
12.00
9.44
24.92
24.27
12.23
15.56
72
9.11
Payout ratio%
26.46
29.14
32.07
30.67
32.72
35.57
38.39
40.86
38.01
29.67
20.88
38.01
32.39
20
48.00
Shares (diluted)M
49.69
56.01
52.06
55.83
58.51
54.80
57.98
57.35
52.85
49.30
48.39
(1.09%)
(0.33%)
88
10.88
Buyback yield%
19.61
22.53
21.70
22.87
20.22
19.75
19.61
20.38
21.04
23.08
29.45
20.22
20.71
76
1.586
D/E ratiox
0.098
0.092
0.091
0.080
0.087
0.080
0.073
0.075
0.073
1.267
0.810
0.075
0.084
25
23.45
Enterprise value¥B
32.90
34.22
37.67
43.80
45.61
48.46
47.07
47.97
48.56
15.74
35.35
2.09%
5.80%
82
34.90
LT debt¥B
28.55
30.08
31.12
33.50
37.20
42.25
45.55
47.97
53.93
7.875
6.261
9.99%
7.85%
95
Revenue
¥28.44B
6.65%
1.00×
Cost of revenue
¥16.52B
6.95%
1.03×
Operating expenses
¥3.855B
6.70%
1.00×
Property and equipment
16.89%