3.791
Revenue¥B
4.238
4.424
4.701
4.889
5.155
5.359
5.630
5.786
6.066
6.196
3.871
3.75%
4.33%
57
8.93
Revenue growth%
13.79
11.68
13.82
11.75
12.56
12.83
13.77
14.25
16.52
18.72
15.96
14.25
13.78
11
19.63
Gross margin%
16.56
16.10
17.27
14.41
11.53
9.18
9.87
11.02
12.49
9.60
9.48
9.87
12.01
20
2.78
Operating margin%
26.04
25.69
23.51
23.02
21.26
19.23
21.38
24.34
25.31
25.80
7.61
24.34
23.93
79
2.42
Net margin%
30.40
32.39
30.40
31.71
30.42
29.03
26.13
24.07
26.11
27.16
8.41
26.13
29.71
6
31.32
P/E ratio (avg)x
32.89
38.14
43.30
47.68
48.27
55.88
58.34
61.76
71.23
73.44
36.38
61.76
52.07
26
15.70
EV/EBITx
6.578
6.536
5.992
5.847
6.095
6.054
6.436
5.536
4.988
4.331
24.93
5.536
6.023
19
2.78
FCF yield (avg)%
13.16
13.87
15.75
15.96
18.11
18.50
20.30
22.94
25.82
26.62
24.17
22.94
18.30
65
29.94
FCF margin%
21.55
21.07
21.43
19.66
18.18
15.98
17.80
15.23
14.81
16.33
15.23
15.98
17.99
54
1.656
FCF / Net incomex
0.447
0.482
0.487
0.513
0.491
0.499
0.538
0.631
0.642
0.622
1.193
0.622
0.506
7
25.31
ROIC%
24.25
23.12
25.64
25.12
27.01
25.96
28.79
26.01
24.96
22.46
18.06
25.96
25.38
16
20.63
Return on equity%
7.52
9.69
8.28
11.06
12.74
14.35
14.34
15.83
17.05
16.42
15.59
15.83
13.54
63
8.64
Return on assets%
22.32
19.98
21.60
23.48
23.91
24.11
25.42
26.94
29.89
31.09
28.21
26.94
24.01
39
637.04
EPS¥
823.32
775.96
775.89
796.88
897.98
993.55
1,010
1,131
1,216
1,298
670.83
7.65%
6.17%
—
26.87
EPS growth%
20.54
23.51
24.30
22.94
21.40
21.44
20.82
19.64
16.70
17.23
13.49
19.64
21.11
71
635.22
Bookvalue per sh¥
1,087
1,247
1,370
1,348
1,362
1,508
1,731
2,005
2,245
2,619
367.96
13.98%
9.58%
—
116.41
FCF per share¥
668.40
696.92
750.03
772.44
744.26
805.11
922.14
952.18
1,045
1,093
186.26
7.98%
6.21%
—
324.55
Dividend per sh¥
877.12
920.43
983.53
1,110
1,179
1,300
1,263
1,166
1,101
1,168
305.59
(0.19%)
2.59%
—
19.59
Div yield (avg)%
8.01
10.92
12.61
13.30
10.87
9.33
10.90
11.01
8.83
10.85
5.70
10.85
10.88
12
8.51
Payout ratio%
8.40
7.75
5.48
2.82
5.77
7.43
9.75
9.34
6.49
5.75
7.13
7.43
6.96
61
5.175
Shares (diluted)M
6.982
6.923
6.830
6.446
5.740
5.902
5.623
5.156
4.477
4.009
5.176
(6.93%)
(4.66%)
94
3.15
Buyback yield%
27.76
24.79
23.57
25.81
25.10
26.37
29.09
31.33
33.30
35.53
10.21
31.33
27.06
69
0.818
D/E ratiox
0.991
0.952
1.031
1.022
0.982
1.123
1.260
1.163
1.173
1.310
0.272
1.173
1.077
66
3.255
Enterprise value¥B
6.086
6.821
7.163
8.427
9.949
10.77
10.94
10.74
11.37
12.77
2.070
5.11%
9.10%
64
2.167
LT debt¥B
7.117
7.535
7.960
8.809
9.999
10.46
11.70
13.26
12.90
14.04
5.406
7.02%
7.55%
11
Revenue
¥6.196B
4.33%
1.00×
Cost of revenue
¥4.337B
4.33%
1.00×
Operating expenses
¥1.016B
3.79%
0.95×
Property and equipment
21.34%