9.376
Revenue¥B
5.107
5.553
6.091
6.540
6.933
7.453
8.035
8.508
9.352
10.12
10.36
7.87%
7.82%
91
19.21
Revenue growth%
29.00
27.01
24.42
21.52
21.94
23.39
21.53
20.94
19.88
18.08
9.54
20.94
21.74
32
5.41
Gross margin%
26.66
27.70
26.14
24.31
25.26
25.89
23.15
20.49
21.09
20.72
9.02
21.09
24.78
44
14.82
Operating margin%
24.96
23.70
23.73
22.92
21.60
19.88
18.40
19.36
18.01
16.37
11.57
18.40
20.74
75
25.41
Net margin%
33.02
34.44
36.44
36.52
34.66
36.69
38.57
36.87
35.21
38.08
13.24
36.87
36.48
30
10.01
P/E ratio (avg)x
18.24
16.64
15.11
15.08
16.10
18.06
18.96
17.17
16.38
16.30
8.535
17.17
16.51
38
22.96
EV/EBITx
26.80
24.76
21.24
18.89
20.65
19.07
19.45
19.27
17.86
19.38
31.02
19.27
19.42
45
9.01
FCF yield (avg)%
2.05
3.00
3.39
2.02
1.10
0.40
3.24
4.79
3.26
3.89
22.88
3.26
3.12
48
26.02
FCF margin%
25.00
26.91
27.06
28.28
28.92
30.44
32.62
30.72
32.78
31.39
18.31
31.39
29.68
64
0.177
FCF / Net incomex
0.201
0.229
0.269
0.280
0.280
0.284
0.291
0.325
0.315
0.349
1.355
0.315
0.282
17
22.37
ROIC%
21.02
21.89
22.01
19.75
18.98
18.19
19.81
19.87
18.11
16.41
16.94
18.19
19.78
70
29.18
Return on equity%
16.66
16.27
13.73
15.61
13.58
14.82
15.16
13.01
11.51
11.85
10.99
13.01
14.28
90
19.81
Return on assets%
2.54
0.46
0.40
0.95
1.56
4.46
3.05
4.35
2.87
4.39
24.08
4.35
2.71
19
108.23
EPS¥
388.37
401.09
415.06
471.68
522.09
515.27
604.43
688.10
656.69
710.95
110.76
6.37%
6.20%
—
21.03
EPS growth%
12.22
11.70
12.24
12.02
10.16
7.75
7.35
6.79
4.33
2.06
8.78
6.79
8.95
6
480.78
Bookvalue per sh¥
230.33
251.66
273.12
271.95
281.71
315.49
378.85
373.34
439.05
441.02
373.48
9.38%
6.91%
—
170.75
FCF per share¥
254.25
240.29
221.95
231.79
231.19
252.32
239.62
275.44
277.13
278.60
387.07
3.80%
0.43%
—
459.19
Dividend per sh¥
554.91
601.84
651.38
742.93
780.04
910.17
1,043
1,000
1,126
1,154
228.11
8.15%
9.15%
—
3.86
Div yield (avg)%
7.92
9.40
9.01
10.29
9.68
9.51
8.13
6.43
7.21
9.52
4.06
8.13
9.20
88
14.41
Payout ratio%
7.42
6.06
6.59
7.57
5.07
6.46
4.12
2.66
0.40
1.65
21.50
2.66
5.56
82
31.87
Shares (diluted)M
44.34
41.54
39.68
38.15
43.71
41.22
44.64
49.25
51.71
52.76
32.14
3.84%
3.08%
75
17.48
Buyback yield%
24.04
25.79
24.44
26.86
27.39
29.43
31.40
33.67
31.72
33.37
21.52
31.72
28.41
71
0.797
D/E ratiox
1.150
1.298
1.267
1.506
1.747
1.875
2.090
2.156
2.498
2.934
1.119
2.156
1.811
83
13.19
Enterprise value¥B
10.46
10.86
10.88
12.04
11.67
10.98
9.892
10.42
10.41
10.35
9.224
(2.37%)
0.44%
48
1.634
LT debt¥B
5.662
6.333
6.848
6.926
7.693
8.018
7.365
7.879
8.132
9.071
12.09
3.35%
4.79%
31
Revenue
¥10.12B
7.82%
1.00×
Cost of revenue
¥5.295B
7.65%
0.98×
Operating expenses
¥1.830B
7.89%
1.01×
Property and equipment
15.77%