1.265
Revenue¥B
4.964
5.011
5.039
5.170
5.125
5.190
5.145
5.128
5.260
5.171
1.401
0.18%
0.58%
68
22.46
Revenue growth%
28.46
26.63
23.93
22.27
23.19
25.33
27.62
28.67
27.60
25.48
18.58
27.60
26.05
53
7.75
Gross margin%
4.09
3.79
0.82
1.49
2.98
4.51
3.78
5.37
3.04
5.90
7.87
4.51
3.79
49
10.35
Operating margin%
21.33
24.18
24.06
23.33
22.61
23.16
21.60
24.47
23.46
23.43
19.87
23.43
23.38
73
3.81
Net margin%
16.60
16.82
15.04
14.74
17.69
15.20
14.46
14.00
14.12
12.18
14.67
14.12
14.89
17
31.21
P/E ratio (avg)x
17.61
19.51
18.65
20.69
20.98
22.36
21.03
20.14
23.12
24.79
13.94
22.36
20.84
63
16.73
EV/EBITx
22.17
25.12
28.16
27.14
28.39
28.70
31.64
31.37
30.64
35.58
7.911
31.37
28.54
23
14.86
FCF yield (avg)%
22.24
23.65
26.52
23.74
25.69
26.19
27.81
27.63
26.44
26.48
27.17
26.48
26.31
8
2.16
FCF margin%
17.79
14.88
14.18
12.98
12.60
12.13
10.85
10.73
9.84
8.17
20.90
10.73
12.36
83
0.385
FCF / Net incomex
0.956
0.955
0.867
0.962
1.061
0.940
0.964
0.927
0.988
0.915
1.580
0.940
0.955
63
29.23
ROIC%
2.24
2.04
3.57
1.78
2.43
1.45
1.14
2.90
3.59
3.79
5.81
2.90
2.34
55
18.05
Return on equity%
25.67
24.45
24.30
21.91
21.45
22.67
19.76
17.47
15.86
16.35
20.77
17.47
21.68
38
9.47
Return on assets%
21.61
20.94
22.97
25.18
26.00
24.31
23.15
21.53
19.77
18.99
25.34
21.53
22.29
50
44.82
EPS¥
22.65
25.24
25.13
27.17
27.23
29.84
27.14
24.65
24.80
23.71
48.90
(2.73%)
0.86%
—
27.46
EPS growth%
2.77
5.11
6.22
6.68
9.23
7.26
5.94
5.96
3.81
6.42
4.00
5.96
6.09
16
35.38
Bookvalue per sh¥
23.07
25.84
29.12
32.14
34.69
34.02
38.88
40.00
45.84
44.78
44.38
5.24%
7.36%
—
15.88
FCF per share¥
43.17
42.60
45.73
49.38
52.87
52.47
52.79
59.61
64.93
70.34
21.22
5.88%
4.79%
—
56.50
Dividend per sh¥
127.68
128.56
127.29
148.00
155.13
167.77
169.56
173.26
176.32
207.23
22.87
5.96%
6.70%
—
6.65
Div yield (avg)%
26.97
24.27
21.83
24.17
21.29
19.02
19.23
18.25
17.01
18.67
16.19
18.67
20.26
80
20.53
Payout ratio%
3.31
6.27
7.70
7.98
7.06
8.48
6.88
4.29
4.09
6.51
21.12
6.51
6.69
48
19.74
Shares (diluted)M
25.81
26.70
28.75
34.67
33.99
37.35
44.80
47.48
47.29
52.28
19.27
9.00%
7.03%
23
29.73
Buyback yield%
10.74
8.87
8.05
5.66
4.71
2.20
5.08
5.01
2.47
0.40
7.20
2.47
5.04
72
1.115
D/E ratiox
1.364
1.376
1.306
1.318
1.415
1.589
1.793
1.669
1.657
1.581
1.512
1.657
1.498
56
4.493
Enterprise value¥B
3.014
3.048
3.081
3.233
3.499
3.638
3.699
3.474
3.290
3.132
1.066
(2.19%)
1.08%
68
1.020
LT debt¥B
2.513
2.556
2.814
2.954
3.388
3.405
3.188
3.510
4.092
4.588
2.099
6.25%
5.84%
22
Revenue
¥5.171B
0.58%
1.00×
Cost of revenue
¥3.482B
0.55%
1.00×
Operating expenses
¥1.041B
0.82%
1.02×
Property and equipment
16.97%