4.435
Revenue¥B
3.804
3.911
4.060
4.186
4.184
4.152
4.153
4.285
4.366
4.422
4.661
1.11%
1.64%
10
21.12
Revenue growth%
10.19
8.31
8.83
10.48
8.87
6.87
7.82
7.30
4.69
3.48
16.59
6.87
8.07
8
9.55
Gross margin%
22.96
23.87
21.16
21.20
18.51
17.62
19.49
19.23
19.90
18.40
16.17
19.23
19.69
64
29.65
Operating margin%
24.97
26.44
24.14
21.71
22.36
25.31
24.34
23.94
24.62
24.99
8.99
24.62
24.48
22
4.53
Net margin%
19.74
17.42
16.62
17.19
16.90
14.34
12.40
15.22
14.85
17.77
13.95
14.85
16.76
8
25.06
P/E ratio (avg)x
22.94
20.28
20.40
20.78
21.74
22.84
23.08
21.59
20.43
20.43
26.97
21.59
21.19
26
12.28
EV/EBITx
49.01
56.08
64.39
62.76
72.93
76.47
85.85
91.08
93.85
102.2
14.85
91.08
74.70
78
16.98
FCF yield (avg)%
9.39
11.67
13.37
11.73
13.26
14.59
13.96
14.27
11.91
11.12
2.25
13.96
12.58
25
22.23
FCF margin%
14.26
14.03
14.32
13.90
13.99
16.62
16.59
15.94
13.21
11.20
10.84
15.94
14.14
39
0.945
FCF / Net incomex
0.804
0.808
0.855
0.998
1.054
1.184
1.369
1.622
1.662
1.831
1.105
1.622
1.119
41
16.69
ROIC%
22.84
20.17
21.24
22.12
19.95
20.95
18.46
17.68
20.27
17.42
8.58
18.46
20.22
65
19.81
Return on equity%
8.60
10.79
9.04
11.94
12.41
13.87
12.76
11.15
9.37
10.26
23.11
11.15
10.97
65
12.70
Return on assets%
0.40
2.33
1.54
0.40
0.40
0.61
0.40
0.40
3.29
0.56
12.67
0.56
0.48
37
333.40
EPS¥
329.85
312.11
316.49
313.59
330.67
352.36
367.67
350.64
322.63
316.98
357.60
(0.84%)
0.17%
—
27.28
EPS growth%
30.44
31.26
31.44
33.79
35.51
33.31
30.94
32.08
31.90
29.62
11.37
31.90
31.67
33
421.18
Bookvalue per sh¥
372.39
416.24
424.37
469.24
505.58
460.48
446.81
452.32
452.73
437.21
170.09
(2.86%)
2.41%
—
260.45
FCF per share¥
370.75
352.96
316.00
327.02
345.12
357.16
341.07
356.40
320.16
310.44
585.69
(2.10%)
(2.16%)
—
241.90
Dividend per sh¥
193.49
196.45
205.14
220.19
221.96
224.63
217.77
222.23
239.25
262.40
134.78
3.40%
3.23%
—
7.68
Div yield (avg)%
0.90
3.83
1.70
0.40
1.95
3.36
3.38
2.72
1.74
2.31
14.53
2.72
2.13
19
10.81
Payout ratio%
28.59
26.56
25.84
27.10
26.87
27.64
26.33
23.78
20.98
20.60
3.70
23.78
26.45
54
8.420
Shares (diluted)M
13.66
13.19
13.70
13.43
15.54
15.72
16.35
19.50
21.08
21.06
8.553
6.27%
5.83%
94
23.57
Buyback yield%
3.95
6.02
7.61
8.22
9.71
6.72
6.65
6.21
4.44
2.78
27.07
6.21
6.43
37
1.701
D/E ratiox
1.832
2.042
2.060
1.988
1.935
1.968
2.004
1.913
2.066
1.948
0.942
1.968
1.978
20
3.079
Enterprise value¥B
0.791
0.790
0.701
0.617
0.575
0.537
0.558
0.534
0.551
0.549
4.227
(0.91%)
(2.93%)
51
5.830
LT debt¥B
6.162
6.815
6.851
7.025
6.605
7.058
7.565
8.675
9.063
8.880
3.539
6.10%
4.56%
21
Revenue
¥4.422B
1.64%
1.00×
Cost of revenue
¥2.731B
1.36%
0.97×
Operating expenses
¥811.8M
2.63%
1.10×
Property and equipment
17.78%
Goodwill & intangibles
14.96%