11.13
Revenue¥B
7.540
8.217
8.970
9.604
10.31
11.05
12.20
13.54
14.73
16.15
12.26
9.38%
8.60%
55
13.57
Revenue growth%
6.53
7.41
10.18
7.32
5.63
7.06
8.67
9.05
6.57
4.53
9.74
7.06
7.19
32
15.69
Gross margin%
8.77
8.40
5.65
5.43
7.91
6.47
7.33
8.63
10.32
9.55
21.20
8.63
8.16
50
13.21
Operating margin%
22.35
22.85
22.01
24.47
25.31
26.26
27.05
26.53
26.93
24.48
2.59
26.53
24.89
44
17.08
Net margin%
12.37
9.58
6.79
8.86
11.23
14.10
15.72
13.41
11.50
9.94
17.99
13.41
11.36
76
30.39
P/E ratio (avg)x
25.69
26.29
24.69
23.86
22.82
20.04
19.70
21.59
18.94
18.74
17.17
19.70
22.21
10
32.04
EV/EBITx
20.61
20.17
22.24
20.65
22.96
25.62
25.70
28.39
27.10
28.61
18.88
27.10
24.29
29
16.43
FCF yield (avg)%
28.55
29.55
28.89
29.21
27.19
28.98
29.20
30.90
28.07
25.12
8.49
28.98
28.94
54
10.34
FCF margin%
17.48
17.38
18.28
20.78
19.71
16.73
14.78
16.34
13.91
12.55
2.53
14.78
17.06
40
0.898
FCF / Net incomex
0.534
0.498
0.461
0.506
0.485
0.450
0.475
0.500
0.470
0.454
1.156
0.470
0.480
53
11.03
ROIC%
12.62
11.13
11.58
13.03
10.37
9.60
10.30
10.75
12.94
12.96
2.21
10.75
11.36
14
14.90
Return on equity%
11.66
9.77
10.66
13.64
15.13
13.51
12.70
13.32
14.21
16.62
6.24
13.51
13.41
5
14.40
Return on assets%
11.79
11.28
11.60
9.84
11.57
10.88
13.58
16.58
16.03
16.23
22.25
16.03
11.69
7
325.89
EPS¥
222.11
244.26
263.81
261.39
295.20
301.64
345.31
329.66
362.31
332.70
339.77
2.42%
4.11%
—
16.46
EPS growth%
9.12
10.63
8.10
6.58
7.73
6.42
5.69
7.97
5.74
7.83
9.49
6.42
7.78
71
122.90
Bookvalue per sh¥
195.31
211.89
212.10
238.98
270.76
248.67
239.96
216.55
222.22
207.28
271.35
(5.20%)
1.15%
—
220.37
FCF per share¥
338.94
318.89
360.68
420.35
394.00
459.55
460.03
534.83
554.79
538.18
142.87
6.44%
4.72%
—
197.80
Dividend per sh¥
178.50
175.50
172.98
190.58
222.50
225.97
236.09
252.76
290.40
320.22
149.56
7.55%
7.08%
—
7.82
Div yield (avg)%
22.88
22.25
21.90
24.38
24.31
22.72
21.62
22.83
24.62
25.26
3.22
22.83
22.86
35
22.43
Payout ratio%
13.36
15.21
13.35
11.50
12.46
12.01
11.15
11.55
8.73
8.71
13.95
11.15
11.78
7
43.05
Shares (diluted)M
48.85
53.01
61.33
68.35
73.05
72.24
83.06
93.37
93.39
89.88
42.88
4.24%
7.71%
38
15.15
Buyback yield%
23.21
23.44
24.63
25.33
24.57
23.91
21.49
19.41
19.81
20.98
28.93
20.98
23.32
57
0.510
D/E ratiox
0.858
0.818
0.850
0.877
0.908
0.845
0.817
0.910
0.996
0.981
1.547
0.910
0.867
26
6.787
Enterprise value¥B
19.78
22.24
23.84
22.97
21.67
21.13
22.55
25.02
26.66
30.97
19.32
7.40%
4.26%
8
6.747
LT debt¥B
25.92
30.05
30.63
32.04
37.44
39.69
40.03
42.99
41.99
50.45
11.06
6.14%
8.43%
51
Revenue
¥16.15B
8.60%
1.00×
Cost of revenue
¥10.70B
8.70%
1.01×
Operating expenses
¥2.774B
8.10%
0.95×
Property and equipment
18.88%