2.031
Revenue¥B
1.351
1.453
1.514
1.588
1.706
1.758
1.865
1.948
1.999
2.085
2.204
4.09%
4.97%
63
5.37
Revenue growth%
27.35
30.20
27.72
26.07
26.50
29.25
29.03
28.49
29.47
31.67
11.87
29.25
28.76
6
17.89
Gross margin%
11.40
9.25
10.42
10.43
8.97
8.97
6.02
6.64
5.17
3.68
18.78
6.02
8.97
51
10.46
Operating margin%
29.38
29.16
30.26
28.32
26.85
24.74
22.02
24.87
24.02
23.68
15.65
24.02
25.86
21
4.21
Net margin%
4.54
6.02
8.61
10.90
13.28
14.34
12.29
11.28
12.23
14.79
21.96
12.29
11.75
17
13.39
P/E ratio (avg)x
24.47
27.83
29.07
33.17
38.01
36.32
36.43
41.79
45.74
49.76
10.45
41.79
36.38
46
13.04
EV/EBITx
16.41
16.90
17.79
17.38
18.29
19.25
18.09
18.61
17.60
15.27
21.53
18.09
17.70
56
17.94
FCF yield (avg)%
1.25
0.40
1.37
3.52
5.97
3.79
4.39
6.29
8.28
6.25
3.48
6.25
4.09
46
18.98
FCF margin%
5.70
7.39
5.78
2.93
3.85
4.75
5.76
5.31
6.81
8.37
19.59
5.76
5.73
30
1.367
FCF / Net incomex
2.246
2.390
2.569
2.896
3.280
3.321
3.541
3.935
4.112
4.383
1.609
3.935
3.301
89
10.00
ROIC%
1.13
0.97
3.21
0.44
2.99
4.39
2.45
4.22
1.89
2.71
14.27
2.71
2.58
68
13.93
Return on equity%
24.95
23.43
22.69
20.04
17.37
17.24
15.05
13.77
12.52
10.01
19.74
13.77
17.31
32
14.18
Return on assets%
26.41
24.92
27.79
30.15
32.77
33.71
35.31
37.89
38.29
37.98
3.90
37.89
33.24
22
189.69
EPS¥
116.90
133.03
134.90
135.18
151.37
175.84
195.81
209.59
230.62
270.78
206.08
12.33%
10.37%
—
27.80
EPS growth%
2.23
0.40
1.39
1.22
0.40
1.44
0.40
2.87
1.70
3.02
15.39
1.70
1.41
57
86.83
Bookvalue per sh¥
90.61
89.44
96.66
102.95
98.00
93.51
105.91
116.27
117.87
111.97
33.11
2.70%
3.03%
—
89.37
FCF per share¥
37.23
39.30
36.05
37.83
36.80
38.78
40.71
43.28
46.00
50.07
62.29
6.35%
3.00%
—
139.56
Dividend per sh¥
265.13
287.83
275.55
317.25
302.65
320.36
330.02
370.12
389.94
365.33
74.64
3.84%
4.12%
—
24.41
Div yield (avg)%
7.24
6.96
9.63
11.14
13.54
10.64
8.48
6.56
4.08
6.12
19.09
6.56
7.86
58
11.86
Payout ratio%
14.23
14.44
12.10
12.08
15.04
16.69
15.89
17.27
14.58
12.07
18.06
15.89
14.51
94
10.80
Shares (diluted)M
11.28
11.44
10.66
10.59
11.64
12.38
13.65
12.24
13.08
14.13
10.93
3.95%
2.00%
5
21.57
Buyback yield%
25.68
22.76
23.77
24.27
21.77
21.04
18.66
21.31
19.58
20.46
13.69
20.46
21.54
75
1.316
D/E ratiox
1.451
1.336
1.503
1.545
1.520
1.397
1.435
1.352
1.299
1.297
0.101
1.352
1.416
47
1.253
Enterprise value¥B
0.599
0.700
0.813
0.936
0.915
0.884
0.837
0.878
0.921
1.060
1.973
2.97%
5.58%
8
0.578
LT debt¥B
1.298
1.268
1.322
1.506
1.668
1.637
1.740
1.901
2.016
1.908
2.145
2.72%
3.80%
31
Revenue
¥2.085B
4.97%
1.00×
Cost of revenue
¥1.459B
4.97%
1.00×
Operating expenses
¥406.2M
4.48%
0.95×
Property and equipment
19.81%