2.377
Revenue¥B
8.337
8.876
9.245
9.841
10.21
11.00
11.37
12.08
12.85
13.39
2.554
5.57%
5.67%
19
19.06
Revenue growth%
3.09
5.82
2.86
2.87
0.40
0.40
0.42
3.22
1.16
3.13
25.06
1.16
2.87
29
8.27
Gross margin%
8.22
10.09
8.07
10.58
10.80
11.48
13.78
15.73
16.84
14.83
23.75
14.83
11.14
22
6.37
Operating margin%
4.68
6.98
4.37
5.20
7.01
5.98
3.26
3.60
3.68
4.89
25.66
3.68
4.79
53
26.58
Net margin%
0.40
2.51
2.50
1.61
0.40
0.40
0.40
0.40
1.70
1.17
13.22
0.40
0.79
74
16.99
P/E ratio (avg)x
22.72
22.45
24.72
23.48
23.31
24.51
24.60
27.84
30.59
33.01
28.08
27.84
24.55
67
13.77
EV/EBITx
27.87
26.08
26.85
25.00
26.97
24.35
23.89
22.84
20.26
20.37
8.696
22.84
24.68
76
25.09
FCF yield (avg)%
10.23
12.39
12.96
10.28
12.25
10.09
10.53
12.31
10.99
10.68
19.74
10.68
10.84
74
22.08
FCF margin%
0.40
2.92
4.68
4.07
1.99
4.85
5.09
4.02
1.20
1.41
15.31
4.02
3.47
23
1.667
FCF / Net incomex
1.860
1.893
1.995
2.268
2.500
2.646
2.388
2.498
2.832
2.999
1.670
2.646
2.443
45
3.74
ROIC%
27.40
29.39
28.03
30.60
32.89
34.48
37.42
36.79
34.39
36.35
8.56
36.35
33.64
59
25.80
Return on equity%
12.31
10.38
8.79
8.21
7.12
5.56
5.23
4.71
6.67
6.91
5.52
5.56
7.02
22
21.52
Return on assets%
14.46
13.37
11.11
12.73
12.85
13.23
15.83
17.56
15.73
14.22
27.41
15.73
13.79
65
165.78
EPS¥
125.59
140.61
141.25
152.12
145.65
147.49
152.82
167.03
172.53
190.55
183.66
5.52%
3.36%
—
17.84
EPS growth%
18.19
19.02
16.12
13.35
15.62
13.88
13.21
11.84
10.47
7.99
28.03
11.84
13.61
55
249.07
Bookvalue per sh¥
381.27
372.01
436.14
492.71
562.82
536.87
610.67
680.38
711.27
804.58
179.85
7.41%
8.00%
—
188.05
FCF per share¥
69.74
67.46
57.94
57.57
49.43
43.61
41.24
42.70
40.95
39.26
304.09
(4.50%)
(6.40%)
—
120.79
Dividend per sh¥
124.98
144.21
164.76
176.37
175.99
178.71
203.13
214.81
251.20
268.67
55.20
8.83%
9.01%
—
12.64
Div yield (avg)%
14.44
11.49
9.53
12.39
15.24
14.50
14.91
17.24
16.21
17.78
2.93
16.21
14.71
56
8.35
Payout ratio%
15.86
17.06
14.35
16.63
16.12
14.36
15.41
17.33
19.07
18.82
8.19
17.33
16.38
88
39.31
Shares (diluted)M
41.13
38.73
39.17
37.66
38.81
44.13
45.66
45.31
41.14
46.14
37.56
3.52%
2.23%
76
7.41
Buyback yield%
3.61
3.59
1.57
2.59
2.89
3.06
0.95
2.42
3.43
1.86
3.78
2.42
2.74
11
1.365
D/E ratiox
0.848
0.856
0.927
1.036
1.116
1.171
1.372
1.394
1.613
1.898
0.459
1.394
1.143
73
7.580
Enterprise value¥B
4.088
3.885
3.402
3.389
3.149
3.253
2.894
2.652
2.580
2.827
10.29
(2.13%)
(2.93%)
92
4.398
LT debt¥B
9.544
10.07
10.70
10.46
11.55
10.91
11.17
12.41
11.23
12.23
2.368
1.15%
2.03%
80
Revenue
¥13.39B
5.67%
1.00×
Cost of revenue
¥7.913B
5.83%
1.02×
Operating expenses
¥2.656B
4.70%
0.91×
Goodwill & intangibles
20.71%
Property and equipment
17.68%