1.651
Revenue¥B
1.723
1.786
1.852
1.889
1.962
2.050
2.153
2.287
2.383
2.491
1.786
4.89%
4.20%
15
15.26
Revenue growth%
2.73
2.00
3.51
2.76
3.36
2.28
3.83
4.53
5.01
5.30
11.81
4.53
3.44
53
23.80
Gross margin%
27.28
26.27
25.09
24.82
27.56
29.24
29.91
30.94
30.84
31.52
20.09
30.84
28.40
63
22.95
Operating margin%
13.29
16.17
17.71
20.54
22.75
23.04
21.54
19.88
17.70
18.32
4.30
19.88
19.10
87
25.30
Net margin%
8.25
5.70
3.01
2.84
0.61
2.60
0.40
2.90
4.36
4.71
23.96
2.90
2.96
12
21.84
P/E ratio (avg)x
27.21
26.84
29.89
30.25
32.08
35.18
41.91
40.06
47.76
50.73
27.96
41.91
33.63
12
13.95
EV/EBITx
42.51
45.12
42.43
47.72
49.65
50.05
49.50
44.93
48.47
53.22
18.07
49.50
48.10
28
19.74
FCF yield (avg)%
10.29
11.87
10.19
11.89
9.94
12.68
14.86
12.13
10.94
8.86
8.92
12.13
11.41
22
28.72
FCF margin%
15.31
13.88
16.19
15.08
15.86
14.44
15.91
17.49
19.01
21.23
29.92
17.49
15.89
59
1.190
FCF / Net incomex
0.188
0.173
0.180
0.182
0.195
0.192
0.171
0.162
0.146
0.143
1.195
0.162
0.176
58
19.53
ROIC%
0.40
0.40
2.52
4.05
4.67
2.31
2.10
1.94
2.15
3.91
9.66
2.15
2.23
56
14.46
Return on equity%
22.46
25.18
26.29
28.29
27.53
25.11
24.53
23.92
25.11
24.99
10.66
24.99
25.11
45
25.29
Return on assets%
18.56
18.77
20.26
22.33
20.58
18.25
18.43
16.80
16.13
14.11
21.52
16.80
18.49
45
193.04
EPS¥
249.71
283.75
274.90
265.15
299.34
300.69
339.75
326.33
374.89
369.61
213.04
4.31%
3.92%
—
24.31
EPS growth%
16.42
18.77
17.13
16.99
18.04
18.41
18.64
17.06
14.32
14.71
4.99
17.06
17.09
75
102.30
Bookvalue per sh¥
73.67
67.75
72.69
78.04
67.15
64.35
57.10
60.66
64.68
58.50
135.66
(2.72%)
(1.50%)
—
214.33
FCF per share¥
280.11
307.05
356.03
394.83
428.27
463.46
545.25
554.59
622.51
710.09
50.97
10.64%
10.56%
—
179.54
Dividend per sh¥
90.53
84.57
84.39
78.18
77.43
68.89
70.48
74.12
70.06
69.98
305.59
(2.00%)
(1.95%)
—
18.74
Div yield (avg)%
20.64
20.42
18.94
16.22
17.58
16.99
17.52
18.34
16.28
13.75
20.85
16.99
17.55
14
23.37
Payout ratio%
0.40
1.88
1.49
1.02
2.32
0.45
2.49
3.47
2.34
4.58
23.64
2.49
2.10
82
6.632
Shares (diluted)M
6.765
7.081
7.745
8.169
7.312
7.252
7.779
7.856
7.765
8.716
6.432
3.57%
2.03%
57
12.31
Buyback yield%
20.93
21.70
21.04
21.37
21.76
22.91
21.14
23.29
24.12
25.73
9.72
23.29
21.73
12
1.538
D/E ratiox
1.109
1.170
1.248
1.266
1.353
1.537
1.696
1.862
1.755
1.605
0.296
1.696
1.445
15
2.086
Enterprise value¥B
3.386
3.728
3.535
4.055
4.086
4.304
3.990
3.735
3.890
3.673
3.074
(2.11%)
2.06%
31
2.146
LT debt¥B
2.715
2.455
2.587
2.357
2.153
1.974
1.837
1.920
1.930
2.081
2.965
(0.68%)
(1.58%)
31
Revenue
¥2.491B
4.20%
1.00×
Cost of revenue
¥1.333B
4.09%
0.99×
Operating expenses
¥324.7M
4.40%
1.02×
Property and equipment
15.02%