4.654
Revenue¥B
7.130
6.993
6.945
6.957
7.105
7.184
7.200
7.260
7.173
7.200
4.824
0.27%
0.37%
38
16.02
Revenue growth%
14.02
11.62
14.29
11.50
11.99
10.82
11.03
13.52
11.82
11.76
23.38
11.76
11.79
91
26.94
Gross margin%
12.61
11.92
9.28
11.79
8.95
8.00
7.25
10.01
11.66
12.74
22.47
10.01
10.84
89
9.76
Operating margin%
15.61
14.45
13.69
14.89
14.45
11.69
9.41
9.15
6.49
4.24
9.56
9.15
12.69
45
29.04
Net margin%
19.41
17.20
19.72
21.29
21.45
22.43
24.11
22.39
21.99
23.92
5.04
22.43
21.72
47
10.54
P/E ratio (avg)x
35.42
33.24
34.73
39.03
40.82
38.20
42.37
43.87
42.25
39.63
12.61
42.25
39.33
21
10.70
EV/EBITx
15.46
15.18
17.37
19.66
20.98
21.74
23.77
25.52
30.14
31.71
31.83
25.52
21.36
91
7.79
FCF yield (avg)%
4.25
4.24
4.66
3.09
3.40
3.98
2.80
5.38
6.60
4.51
27.20
4.51
4.25
61
7.64
FCF margin%
20.35
22.88
24.18
21.59
19.17
18.63
16.96
16.93
15.57
18.13
18.98
16.96
18.90
40
1.680
FCF / Net incomex
1.186
1.341
1.423
1.690
1.750
2.033
2.115
2.278
2.438
2.492
0.800
2.278
1.892
70
11.64
ROIC%
12.70
13.23
13.16
11.53
12.46
10.33
12.67
12.57
10.65
13.24
24.65
12.57
12.62
48
20.17
Return on equity%
5.23
5.49
2.78
0.81
0.40
2.35
2.73
0.64
1.61
0.40
11.11
1.61
1.98
78
24.97
Return on assets%
28.05
29.75
29.14
29.55
30.83
32.25
30.77
28.37
27.21
27.33
26.06
28.37
29.35
7
312.10
EPS¥
454.52
498.97
533.91
580.35
596.36
656.46
582.56
619.50
656.86
645.10
333.36
1.58%
3.25%
—
14.71
EPS growth%
0.40
3.00
1.35
3.02
5.62
5.89
8.85
5.97
4.89
7.48
9.96
5.97
5.26
60
149.38
Bookvalue per sh¥
539.73
572.38
653.80
708.46
692.48
653.20
678.30
663.90
753.27
739.47
182.89
1.32%
2.74%
—
338.56
FCF per share¥
165.54
160.00
171.43
158.76
179.68
200.78
201.60
217.37
207.00
220.07
175.30
4.14%
3.22%
—
395.56
Dividend per sh¥
248.01
245.86
270.56
282.16
312.91
294.52
272.95
252.11
245.64
224.90
156.10
(6.39%)
(0.15%)
—
12.65
Div yield (avg)%
6.23
6.48
7.61
7.39
6.53
9.25
6.27
7.44
6.20
6.60
8.39
6.60
6.56
80
16.69
Payout ratio%
6.85
4.46
3.32
3.29
1.44
3.06
2.24
3.40
2.49
1.67
14.55
2.49
3.18
7
7.000
Shares (diluted)M
8.540
9.658
11.10
12.31
12.67
12.44
14.28
15.86
17.81
20.32
6.970
9.91%
8.53%
51
8.67
Buyback yield%
12.54
11.33
13.25
14.78
16.63
14.43
13.58
13.35
10.61
10.50
3.18
13.35
13.30
71
1.096
D/E ratiox
0.542
0.513
0.485
0.511
0.543
0.516
0.514
0.567
0.646
0.609
0.871
0.567
0.529
67
1.282
Enterprise value¥B
9.551
11.08
12.75
14.41
15.20
18.04
18.16
19.85
21.74
21.22
2.396
6.90%
8.07%
36
5.318
LT debt¥B
1.013
1.099
0.973
1.033
0.947
1.035
0.958
1.049
0.927
0.988
2.459
0.85%
(0.79%)
90
Revenue
¥7.200B
0.37%
1.00×
Cost of revenue
¥4.519B
0.17%
0.98×
Operating expenses
¥808.4M
2.01%
1.18×
Property and equipment
22.13%