3.679
Revenue¥B
19.53
21.35
23.46
25.61
27.55
29.66
31.46
34.10
37.02
40.34
4.031
7.92%
8.39%
49
8.99
Revenue growth%
0.40
0.84
0.40
1.02
3.95
1.42
2.29
3.12
5.74
2.88
5.73
2.88
1.86
43
2.68
Gross margin%
35.33
33.61
34.11
32.88
32.58
30.61
29.25
26.67
24.33
26.11
26.35
26.67
31.59
70
9.31
Operating margin%
8.13
8.18
8.66
10.58
13.33
12.87
10.40
11.45
12.35
12.86
15.44
12.35
11.01
43
13.36
Net margin%
28.22
27.70
30.38
31.35
29.15
29.66
29.99
32.11
30.34
32.05
6.41
30.34
30.17
68
31.42
P/E ratio (avg)x
42.11
42.03
45.52
48.48
49.76
55.71
64.40
64.69
72.96
71.85
31.78
64.69
52.74
30
13.50
EV/EBITx
6.646
6.260
5.745
6.252
5.488
5.626
5.876
6.184
6.000
6.024
34.86
6.000
6.012
44
4.56
FCF yield (avg)%
20.49
22.47
22.46
22.36
22.26
23.44
25.98
23.48
25.49
23.53
4.23
23.53
22.96
70
28.41
FCF margin%
16.04
13.87
13.04
13.38
15.89
15.90
14.12
15.47
16.50
14.05
21.38
15.47
14.80
79
1.115
FCF / Net incomex
0.762
0.690
0.615
0.664
0.712
0.649
0.689
0.678
0.754
0.669
0.600
0.678
0.683
22
28.64
ROIC%
20.41
20.58
21.00
22.89
22.29
24.69
23.27
25.89
22.99
23.78
4.26
23.78
22.94
41
14.51
Return on equity%
10.15
10.17
9.89
9.63
10.05
12.17
11.40
11.53
13.09
15.16
2.51
12.17
10.79
58
11.10
Return on assets%
10.61
11.52
11.84
12.13
10.05
10.41
13.06
12.23
12.43
14.13
22.53
12.43
11.98
80
988.62
EPS¥
337.52
351.71
348.27
326.59
337.85
315.08
314.73
288.70
326.12
353.53
1,022
0.91%
(0.22%)
—
16.20
EPS growth%
5.73
5.19
2.90
4.62
5.15
3.50
5.24
8.04
8.42
5.80
23.73
5.80
5.22
58
154.61
Bookvalue per sh¥
893.73
891.64
1,041
1,201
1,378
1,618
1,712
1,725
1,831
2,081
549.09
8.59%
10.67%
—
402.59
FCF per share¥
1,390
1,506
1,634
1,784
1,966
2,103
2,351
2,361
2,689
2,740
492.03
6.86%
7.36%
—
483.46
Dividend per sh¥
390.42
389.86
452.20
438.20
422.84
414.31
465.47
439.50
486.99
465.56
754.27
1.94%
1.95%
—
25.58
Div yield (avg)%
19.66
19.98
20.48
22.32
20.78
19.96
21.96
19.49
16.75
16.93
18.21
19.49
19.97
41
25.12
Payout ratio%
16.43
19.05
20.31
23.18
21.91
20.70
20.01
22.64
19.97
19.39
18.74
20.01
20.16
49
21.60
Shares (diluted)M
32.21
36.26
42.37
49.59
58.78
65.91
62.84
63.57
65.73
73.56
21.40
4.59%
9.81%
82
29.43
Buyback yield%
14.73
16.40
18.00
18.95
18.39
16.96
15.47
13.61
13.02
11.72
2.74
13.61
15.94
69
0.229
D/E ratiox
1.023
0.877
0.944
0.995
0.924
0.851
0.861
0.780
0.698
0.660
1.056
0.780
0.869
94
22.69
Enterprise value¥B
21.81
22.59
23.65
25.93
28.35
32.00
37.47
41.20
44.70
49.80
23.31
11.93%
10.34%
31
9.605
LT debt¥B
16.58
17.98
17.89
18.57
20.99
23.10
22.32
23.02
26.75
28.46
10.77
6.28%
5.46%
45
Revenue
¥40.34B
8.39%
1.00×
Cost of revenue
¥23.00B
8.36%
1.00×
Operating expenses
¥6.218B
8.78%
1.04×
Property and equipment
15.71%