7.104
Revenue¥B
13.24
13.58
13.80
14.19
14.56
15.22
15.60
15.86
16.48
17.18
7.656
3.37%
2.95%
26
15.22
Revenue growth%
1.30
0.40
2.12
0.78
0.92
2.43
2.14
1.38
0.40
0.40
22.18
1.38
1.11
24
26.41
Gross margin%
9.21
6.81
6.90
4.88
4.75
2.77
4.16
3.40
6.25
6.20
14.87
4.16
5.54
73
2.29
Operating margin%
7.54
4.75
6.56
6.91
9.39
6.43
8.31
7.86
10.09
10.37
4.44
8.31
7.70
43
9.43
Net margin%
25.03
23.66
20.73
20.97
23.55
23.72
24.19
26.86
24.72
27.66
23.56
24.72
23.96
54
13.87
P/E ratio (avg)x
23.73
23.35
24.75
27.03
27.59
27.27
27.73
28.46
26.42
26.72
27.83
27.27
26.88
23
14.28
EV/EBITx
39.27
43.48
40.13
38.75
35.22
35.62
35.63
37.70
36.56
37.32
6.264
36.56
37.51
50
11.29
FCF yield (avg)%
0.40
0.40
3.38
5.12
6.65
4.08
3.01
3.21
4.34
1.41
20.63
3.21
3.29
46
28.21
FCF margin%
24.94
23.66
22.50
21.66
23.77
22.45
21.01
18.63
19.91
19.89
3.71
19.91
22.05
37
1.627
FCF / Net incomex
2.506
2.800
2.895
3.011
3.006
3.019
3.489
3.718
4.030
4.669
1.515
3.718
3.015
8
8.87
ROIC%
0.40
0.59
3.34
2.02
3.02
2.46
5.23
6.88
5.62
3.51
23.40
5.23
3.18
42
7.17
Return on equity%
26.19
28.46
29.49
28.87
25.88
24.26
22.98
22.25
21.40
19.76
24.46
22.25
25.07
59
17.54
Return on assets%
8.45
5.64
3.47
5.56
6.90
4.16
3.65
1.95
0.76
0.80
15.15
1.95
3.91
51
268.13
EPS¥
78.89
75.03
79.57
71.41
70.85
64.99
55.89
51.06
51.54
53.89
288.76
(5.32%)
(3.38%)
—
3.22
EPS growth%
6.98
5.71
6.99
7.09
4.14
4.98
5.97
3.07
2.90
3.63
22.22
3.63
5.35
39
110.66
Bookvalue per sh¥
222.10
206.66
230.67
250.42
256.93
284.37
278.75
277.43
285.90
284.25
174.97
2.04%
2.20%
—
258.48
FCF per share¥
82.70
81.67
75.42
75.06
80.48
84.45
89.07
78.29
83.71
83.50
79.06
0.74%
0.38%
—
470.63
Dividend per sh¥
607.69
553.06
545.28
608.39
644.04
680.71
669.82
697.62
701.97
770.38
198.32
3.65%
3.54%
—
11.79
Div yield (avg)%
13.43
13.32
10.95
13.63
13.40
13.30
16.16
17.96
16.30
16.23
20.57
16.23
13.53
74
25.50
Payout ratio%
1.51
3.40
5.88
8.16
6.18
5.00
3.54
2.25
0.74
0.40
22.21
2.25
3.47
7
9.340
Shares (diluted)M
12.97
14.69
15.05
14.08
14.13
16.45
18.80
21.38
21.12
24.34
9.509
11.49%
8.16%
80
17.75
Buyback yield%
19.55
17.30
18.93
20.93
23.49
25.96
24.58
25.26
22.42
25.30
4.24
25.26
22.96
43
1.636
D/E ratiox
1.380
1.283
1.188
1.186
1.264
1.444
1.373
1.481
1.564
1.613
1.341
1.481
1.376
48
9.075
Enterprise value¥B
1.633
1.650
1.687
1.742
1.852
1.929
2.164
2.164
2.460
2.614
3.319
7.14%
5.57%
76
11.72
LT debt¥B
13.83
13.52
14.04
13.48
13.71
13.17
11.76
11.76
11.09
9.736
8.390
(6.61%)
(2.77%)
94
Revenue
¥17.18B
2.95%
1.00×
Cost of revenue
¥7.193B
2.78%
0.98×
Operating expenses
¥4.277B
2.82%
0.99×
Property and equipment
20.86%