13.81
Revenue¥B
8.831
9.794
10.66
11.35
12.51
13.82
15.02
16.16
17.42
19.22
15.03
8.96%
9.09%
72
22.88
Revenue growth%
22.61
24.43
24.65
22.82
21.00
20.37
22.69
20.06
22.93
25.92
9.82
22.69
22.75
44
2.34
Gross margin%
1.87
1.05
1.89
1.05
2.52
2.97
5.02
6.45
6.56
7.27
21.08
6.45
2.75
54
6.10
Operating margin%
19.53
21.85
20.07
20.92
21.92
23.72
23.40
25.41
24.01
21.91
5.59
23.72
21.91
21
22.58
Net margin%
10.34
8.49
8.21
9.68
7.13
6.33
5.90
4.79
3.67
4.46
17.06
4.79
6.73
70
37.34
P/E ratio (avg)x
25.07
26.12
25.78
24.46
23.70
26.20
28.33
31.93
32.26
30.33
28.47
30.33
26.16
55
9.957
EV/EBITx
9.519
8.398
8.567
9.296
8.273
7.166
6.459
6.242
6.220
5.596
8.906
6.242
7.720
34
13.83
FCF yield (avg)%
15.05
13.04
11.85
14.00
11.48
11.61
13.40
11.38
9.83
9.98
12.80
11.38
11.73
11
8.06
FCF margin%
28.03
29.14
30.70
27.79
27.94
30.88
33.66
35.21
32.32
34.34
9.03
33.66
30.79
87
0.297
FCF / Net incomex
0.467
0.490
0.523
0.522
0.537
0.483
0.478
0.472
0.483
0.442
1.206
0.478
0.483
20
14.07
ROIC%
21.61
21.21
19.44
21.50
19.11
20.89
21.05
22.19
23.19
21.94
9.75
21.94
21.36
80
2.81
Return on equity%
2.48
0.62
2.61
3.25
6.07
4.64
4.49
6.37
6.79
7.41
19.11
6.37
4.57
94
27.01
Return on assets%
23.01
24.48
27.33
28.32
28.97
28.54
28.00
27.65
25.44
27.51
3.53
27.65
27.58
51
417.63
EPS¥
426.34
442.04
433.17
445.73
397.74
368.87
368.79
385.90
431.19
410.04
427.49
0.61%
0.08%
—
20.06
EPS growth%
24.55
23.67
24.55
26.85
26.36
29.07
27.84
25.72
23.35
23.54
20.38
25.72
25.14
78
182.11
Bookvalue per sh¥
300.16
304.59
308.86
326.84
303.98
285.84
258.09
270.02
240.14
235.57
195.05
(4.97%)
(2.64%)
—
131.50
FCF per share¥
695.62
809.17
905.96
916.44
910.56
1,031
997.52
1,173
1,372
1,458
389.83
9.88%
7.72%
—
276.87
Dividend per sh¥
537.11
552.56
544.45
492.76
498.12
479.20
472.55
510.42
446.85
449.73
115.81
(2.02%)
(0.98%)
—
15.12
Div yield (avg)%
6.01
3.30
5.70
5.33
8.02
10.03
9.63
10.78
11.21
12.40
15.60
10.78
8.82
74
5.65
Payout ratio%
20.27
17.79
17.12
16.33
18.04
18.83
17.01
19.87
21.34
22.77
21.03
19.87
18.43
44
16.63
Shares (diluted)M
27.62
32.91
35.55
35.25
36.63
39.51
45.94
49.72
58.81
66.27
16.29
12.59%
10.95%
20
25.25
Buyback yield%
25.85
25.24
25.81
25.16
24.00
22.92
22.77
19.95
19.97
21.98
12.85
21.98
23.46
27
1.389
D/E ratiox
1.816
1.764
1.882
2.014
2.167
2.271
2.222
2.410
2.646
2.517
0.200
2.410
2.194
50
13.11
Enterprise value¥B
12.81
14.03
13.83
14.93
15.31
15.87
16.19
16.45
17.61
19.50
9.128
4.96%
4.99%
53
14.25
LT debt¥B
21.22
20.90
23.30
26.25
29.65
28.31
31.10
30.66
35.15
35.88
7.598
3.89%
7.17%
19
Revenue
¥19.22B
9.09%
1.00×
Cost of revenue
¥11.65B
9.07%
1.00×
Operating expenses
¥4.516B
9.07%
1.00×
Property and equipment
15.71%