3.647
Revenue¥B
7.862
8.232
8.867
9.293
9.979
10.81
11.30
12.05
12.86
13.49
4.037
6.22%
6.32%
59
26.48
Revenue growth%
8.33
11.20
10.52
12.61
11.82
13.46
15.94
18.51
18.82
19.85
15.59
18.51
13.03
62
5.13
Gross margin%
8.21
9.99
12.12
10.96
13.65
14.88
12.82
13.43
12.74
12.35
11.32
12.82
12.54
23
24.92
Operating margin%
36.30
36.40
36.67
39.30
38.55
39.05
37.11
36.37
39.10
37.01
6.88
37.11
37.06
81
27.68
Net margin%
29.19
29.38
27.67
25.52
26.66
29.09
31.89
31.68
33.07
33.24
9.34
31.89
29.28
24
17.77
P/E ratio (avg)x
23.68
24.62
26.15
25.45
25.19
23.21
24.62
22.42
23.31
20.54
31.22
23.21
24.15
66
31.05
EV/EBITx
27.66
32.12
37.23
41.53
42.03
46.71
49.46
57.90
60.20
72.29
34.39
57.90
44.37
71
7.86
FCF yield (avg)%
11.99
10.51
12.62
12.35
14.29
16.60
17.77
14.99
14.53
12.92
26.91
14.99
13.61
67
24.30
FCF margin%
23.80
25.58
23.98
25.02
23.40
23.82
21.39
22.33
23.93
23.46
8.19
23.46
23.81
11
0.744
FCF / Net incomex
1.786
1.914
1.911
2.059
2.334
2.682
3.052
3.562
3.972
4.549
0.425
3.562
2.508
42
8.93
ROIC%
23.04
20.40
19.93
17.23
20.23
21.25
22.55
22.92
22.67
21.38
25.34
22.55
21.31
55
26.73
Return on equity%
26.77
24.91
24.50
27.19
26.52
28.83
30.28
27.50
27.54
29.25
6.37
28.83
27.34
14
29.06
Return on assets%
31.45
32.96
34.45
36.69
36.68
35.26
34.53
34.88
36.76
39.15
24.40
35.26
35.07
77
107.50
EPS¥
309.76
301.64
279.02
264.53
282.76
248.98
262.89
265.77
260.70
235.75
114.66
(3.57%)
(3.84%)
—
19.64
EPS growth%
13.85
16.63
14.37
17.13
15.50
12.93
14.61
16.81
16.24
17.43
4.89
16.24
15.87
10
166.44
Bookvalue per sh¥
979.19
1,017
1,093
1,088
1,075
1,105
1,297
1,304
1,391
1,407
484.94
5.52%
5.56%
—
127.15
FCF per share¥
129.00
124.53
140.26
154.64
141.90
137.03
137.04
144.79
133.70
140.22
103.65
(0.24%)
0.56%
—
142.93
Dividend per sh¥
438.41
477.43
464.26
458.79
432.68
442.79
489.04
528.27
577.01
549.23
222.02
4.89%
2.40%
—
17.26
Div yield (avg)%
9.80
7.61
7.20
5.45
5.79
4.29
6.71
7.57
7.37
5.82
11.43
6.71
6.96
66
7.10
Payout ratio%
14.65
14.74
12.80
13.99
16.78
14.64
14.54
17.24
15.91
14.77
18.91
14.77
14.69
92
11.07
Shares (diluted)M
18.78
20.52
20.50
21.57
22.25
24.52
25.68
25.43
26.67
25.88
11.30
3.07%
5.16%
71
29.28
Buyback yield%
29.58
31.64
28.93
27.61
28.30
31.26
33.72
34.75
31.75
32.01
16.41
32.01
31.45
88
0.986
D/E ratiox
0.763
0.766
0.854
0.855
0.911
0.841
0.899
1.003
1.134
1.070
0.643
1.003
0.877
9
1.267
Enterprise value¥B
2.244
2.259
2.289
2.312
2.323
2.497
2.304
2.207
2.097
2.431
9.734
0.92%
2.20%
92
2.835
LT debt¥B
9.633
11.05
11.17
11.07
11.58
11.29
12.64
13.67
15.18
16.16
11.59
6.90%
5.55%
45
Revenue
¥13.49B
6.32%
1.00×
Cost of revenue
¥8.546B
6.23%
0.99×
Operating expenses
¥2.788B
6.49%
1.02×
Property and equipment
15.14%