2.317
Revenue¥B
2.799
2.974
3.260
3.463
3.695
4.031
4.369
4.701
5.005
5.286
2.505
7.42%
7.27%
25
22.35
Revenue growth%
32.59
31.57
31.69
31.75
34.03
34.74
34.96
37.51
35.74
38.64
23.14
35.74
34.38
49
3.25
Gross margin%
3.48
3.14
3.76
6.36
5.84
3.06
0.78
0.40
2.57
0.67
29.33
0.78
3.10
24
26.97
Operating margin%
26.44
29.03
30.69
30.86
29.95
29.09
27.75
25.25
28.16
30.45
8.95
28.16
29.06
91
24.79
Net margin%
22.75
21.64
23.70
24.40
24.25
23.46
22.63
23.07
23.58
20.71
13.03
23.07
23.26
66
23.44
P/E ratio (avg)x
6.858
6.663
6.982
6.196
6.573
6.600
6.908
6.114
6.595
5.815
13.36
6.595
6.598
16
12.93
EV/EBITx
16.78
18.46
20.49
18.82
18.90
18.90
19.74
19.60
21.16
20.91
31.61
19.74
19.25
91
3.17
FCF yield (avg)%
14.10
16.49
16.64
15.97
14.23
11.32
9.68
8.68
11.54
14.19
27.86
11.32
14.15
25
27.25
FCF margin%
18.32
18.23
18.32
20.51
17.86
17.73
17.86
15.44
15.43
18.43
23.39
17.73
18.05
93
1.637
FCF / Net incomex
1.525
1.570
1.589
1.567
1.424
1.546
1.674
1.747
1.880
1.979
1.736
1.747
1.579
38
15.46
ROIC%
5.06
8.03
5.67
6.29
3.29
5.89
6.46
4.57
1.96
0.40
25.73
4.57
5.37
12
16.27
Return on equity%
5.42
2.82
4.36
6.33
9.30
10.51
8.59
5.99
3.40
0.77
8.60
5.99
5.70
70
13.77
Return on assets%
3.50
5.58
6.90
8.18
7.33
8.01
10.97
10.04
8.11
10.57
28.72
10.04
8.06
23
132.09
EPS¥
163.73
170.14
198.72
215.32
242.73
260.68
261.15
296.87
291.26
332.86
141.61
6.52%
8.65%
—
27.59
EPS growth%
25.76
24.50
24.19
24.29
26.38
25.88
26.20
24.51
26.47
28.25
2.81
26.20
25.82
84
98.87
Bookvalue per sh¥
122.46
121.29
137.19
132.18
140.63
129.99
131.57
148.13
167.23
166.95
128.15
3.49%
3.55%
—
57.41
FCF per share¥
31.49
27.81
30.28
31.73
32.19
32.70
31.36
30.59
33.43
29.38
65.39
(1.81%)
(1.87%)
—
79.15
Dividend per sh¥
78.87
75.94
84.98
92.90
98.63
113.19
122.19
120.53
119.92
137.68
77.67
6.90%
4.94%
—
23.42
Div yield (avg)%
18.84
17.86
18.40
20.57
18.76
18.76
21.12
18.81
18.06
17.70
17.92
18.76
18.76
16
25.20
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.32
2.14
0.90
18.44
0.90
0.40
92
13.63
Shares (diluted)M
20.46
19.60
20.85
22.64
24.05
25.85
24.92
27.69
27.65
27.32
13.11
2.58%
3.94%
16
5.42
Buyback yield%
18.93
15.95
16.94
19.67
19.17
19.26
17.13
19.03
18.21
17.36
19.22
18.21
18.57
11
1.137
D/E ratiox
1.511
1.470
1.282
1.361
1.469
1.621
1.786
1.623
1.716
1.753
1.374
1.716
1.566
88
2.207
Enterprise value¥B
1.778
1.544
1.364
1.309
1.368
1.357
1.309
1.388
1.272
1.261
1.587
(1.61%)
(4.10%)
9
1.391
LT debt¥B
0.380
0.339
0.333
0.351
0.323
0.338
0.374
0.412
0.401
0.434
1.122
6.10%
0.79%
63
Revenue
¥5.286B
7.27%
1.00×
Cost of revenue
¥3.064B
7.16%
0.99×
Operating expenses
¥641.0M
9.03%
1.18×
Property and equipment
15.16%
Spread over hurdle
10.73%