2.876
Revenue¥B
34.87
34.94
36.22
37.84
39.77
41.42
42.34
43.24
43.75
44.27
3.059
2.17%
2.63%
73
23.23
Revenue growth%
0.40
0.40
3.21
4.13
3.93
4.34
3.83
5.54
2.82
4.11
14.18
4.11
3.88
93
12.18
Gross margin%
12.83
12.02
11.27
11.75
9.67
11.32
9.56
7.36
6.25
7.12
18.34
7.36
10.47
83
21.04
Operating margin%
10.50
8.33
10.15
11.39
12.79
12.29
12.46
15.35
18.23
15.62
15.95
15.35
12.37
8
2.74
Net margin%
17.75
15.44
17.59
17.68
19.22
16.55
19.19
20.93
22.45
25.35
7.47
20.93
18.47
66
34.63
P/E ratio (avg)x
11.68
13.11
12.62
12.37
13.74
13.05
14.70
15.40
16.20
16.43
24.92
15.40
13.43
44
14.51
EV/EBITx
15.17
16.02
14.81
15.27
14.32
13.42
13.91
12.11
12.58
13.51
23.97
13.42
14.11
54
5.41
FCF yield (avg)%
8.37
6.93
6.87
6.25
6.99
7.98
9.59
8.49
7.22
9.55
29.44
8.49
7.60
85
7.45
FCF margin%
26.47
24.91
24.51
22.48
24.12
24.92
27.54
29.38
32.21
32.14
6.99
29.38
25.69
78
0.842
FCF / Net incomex
1.358
1.535
1.436
1.535
1.558
1.475
1.542
1.731
1.915
1.828
0.177
1.731
1.538
9
13.97
ROIC%
15.30
16.88
15.60
14.49
12.84
14.05
15.11
14.39
11.43
13.16
18.00
14.05
14.44
53
28.57
Return on equity%
17.66
15.84
15.43
16.44
15.03
15.98
16.40
15.85
18.47
16.43
9.78
16.40
16.19
69
29.77
Return on assets%
8.51
10.30
11.38
10.72
11.74
9.25
9.79
12.66
10.02
11.41
28.40
10.02
10.51
53
180.75
EPS¥
439.59
493.02
507.95
485.81
438.93
400.98
422.23
448.94
462.81
499.22
201.07
2.61%
2.46%
—
26.97
EPS growth%
26.55
27.97
29.99
30.06
31.13
30.81
28.18
28.65
29.66
27.98
15.06
28.65
29.16
28
551.13
Bookvalue per sh¥
339.76
296.63
286.95
256.02
220.20
197.86
208.19
203.90
204.71
219.88
305.10
(0.03%)
(3.72%)
—
387.26
FCF per share¥
379.47
360.98
356.06
323.15
318.17
302.47
267.03
261.80
267.58
228.66
118.23
(6.39%)
(4.49%)
—
106.76
Dividend per sh¥
523.98
551.54
642.62
631.36
637.92
645.35
631.74
668.32
723.27
820.12
96.47
5.15%
6.12%
—
29.52
Div yield (avg)%
5.48
5.22
4.80
6.41
7.35
5.15
7.15
6.52
9.46
7.87
29.54
7.15
6.46
55
26.05
Payout ratio%
4.03
5.02
5.66
4.14
6.50
3.94
1.96
1.41
0.40
0.40
24.82
1.41
3.99
39
24.92
Shares (diluted)M
22.18
20.38
21.35
22.34
23.32
25.18
22.34
19.91
21.04
23.25
24.87
(0.05%)
1.28%
54
8.65
Buyback yield%
23.92
22.30
21.01
19.89
21.26
22.95
23.22
24.63
22.86
24.83
3.13
23.22
22.90
33
0.552
D/E ratiox
1.493
1.420
1.588
1.763
1.999
1.966
2.165
2.125
2.160
2.176
0.988
2.160
1.983
22
19.76
Enterprise value¥B
26.63
30.70
35.87
34.94
34.36
40.14
41.29
48.85
46.94
49.29
10.07
7.48%
6.92%
56
28.69
LT debt¥B
17.56
18.77
20.33
20.33
19.86
20.30
21.69
23.08
22.52
25.43
33.93
5.07%
5.27%
45
Revenue
¥44.27B
2.63%
1.00×
Cost of revenue
¥30.99B
2.72%
1.01×
Operating expenses
¥5.249B
2.43%
0.98×
Property and equipment
16.02%