7.141
Revenue¥B
4.185
4.413
4.549
4.819
5.027
5.198
5.401
5.540
5.746
5.912
7.341
3.30%
4.20%
46
29.28
Revenue growth%
6.00
7.94
7.42
4.51
6.42
5.63
4.96
4.58
4.65
5.58
21.01
4.96
5.61
54
6.61
Gross margin%
9.08
9.84
9.45
8.51
6.80
8.94
6.90
5.92
7.48
9.06
8.52
7.48
8.72
69
27.47
Operating margin%
12.56
14.52
14.27
13.88
16.06
15.80
15.40
13.27
14.91
13.60
15.12
14.91
14.39
48
25.06
Net margin%
0.40
3.34
1.52
3.37
3.80
3.74
6.39
3.56
5.13
3.06
4.42
3.74
3.47
23
22.84
P/E ratio (avg)x
33.57
36.35
41.08
40.72
39.51
43.88
43.74
41.55
47.90
52.36
35.83
43.88
41.32
34
36.33
EV/EBITx
30.37
34.68
33.27
37.65
39.55
45.60
42.52
47.60
45.70
52.56
12.02
45.70
41.04
94
11.33
FCF yield (avg)%
13.08
10.73
8.51
11.50
10.10
7.93
7.92
4.93
4.63
4.69
17.26
4.93
8.22
75
2.35
FCF margin%
6.04
5.45
5.88
5.88
4.79
3.62
3.34
3.41
1.82
0.40
24.83
3.34
4.21
35
1.222
FCF / Net incomex
1.157
1.280
1.250
1.262
1.257
1.307
1.433
1.430
1.529
1.672
1.467
1.433
1.294
64
12.70
ROIC%
25.41
25.49
27.60
30.57
33.06
33.99
34.40
31.87
32.20
32.37
23.14
32.37
32.04
74
3.62
Return on equity%
1.33
1.31
1.27
0.40
1.04
1.82
0.59
1.07
1.77
4.10
6.85
1.77
1.29
84
9.48
Return on assets%
14.30
11.99
14.97
14.99
17.60
15.55
13.66
12.19
13.29
12.52
18.66
13.29
13.98
50
121.84
EPS¥
326.71
283.71
262.45
234.17
220.60
215.87
202.38
212.68
234.62
246.31
135.36
2.23%
(3.61%)
—
10.17
EPS growth%
5.36
6.74
6.53
6.33
4.30
3.05
2.90
2.51
0.85
0.40
27.93
2.51
3.68
50
552.01
Bookvalue per sh¥
249.23
278.84
314.87
330.25
383.94
401.66
444.47
524.70
589.74
682.78
574.68
12.20%
11.89%
—
700.98
FCF per share¥
274.82
268.64
280.15
283.20
317.72
350.69
359.76
351.53
350.33
340.70
622.77
1.41%
1.82%
—
350.77
Dividend per sh¥
552.61
616.72
657.51
753.48
827.16
919.26
947.46
877.32
840.14
911.93
521.77
1.97%
6.51%
—
11.78
Div yield (avg)%
13.25
11.16
8.43
7.26
5.53
3.00
0.45
0.40
2.62
3.29
2.51
2.62
4.41
71
3.52
Payout ratio%
14.16
14.24
14.75
14.31
13.17
11.17
9.65
11.13
9.13
8.46
16.87
9.65
12.17
24
10.65
Shares (diluted)M
11.11
11.31
11.31
11.43
11.66
10.59
9.814
10.24
9.638
8.839
11.00
(5.39%)
(1.28%)
84
14.78
Buyback yield%
29.06
29.83
27.44
26.82
26.97
25.29
24.00
24.54
25.12
26.39
22.23
25.12
26.61
29
0.686
D/E ratiox
0.366
0.334
0.305
0.320
0.322
0.338
0.300
0.262
0.272
0.231
0.639
0.272
0.313
93
0.721
Enterprise value¥B
2.321
2.189
2.149
2.211
2.510
2.323
2.520
2.615
2.781
2.762
0.717
1.92%
1.44%
68
5.147
LT debt¥B
1.028
1.096
1.002
1.065
1.196
1.145
1.116
1.234
1.340
1.407
3.951
3.29%
3.99%
82
Revenue
¥5.912B
4.20%
1.00×
Cost of revenue
¥3.422B
4.03%
0.98×
Operating expenses
¥1.308B
4.58%
1.04×
Property and equipment
16.79%