0.861
Revenue¥B
5.578
5.878
6.199
6.501
6.969
7.290
7.537
8.076
8.604
9.229
0.885
5.78%
5.92%
93
3.58
Revenue growth%
33.32
31.36
31.89
30.04
29.26
29.35
28.64
28.46
27.28
26.26
14.77
28.46
29.31
83
18.44
Gross margin%
13.36
11.84
12.79
13.73
11.26
10.24
8.28
6.77
5.85
5.75
5.93
6.77
10.75
75
14.67
Operating margin%
23.10
21.21
22.28
22.85
20.21
21.41
19.84
21.37
22.41
22.12
27.46
21.41
21.76
8
16.63
Net margin%
26.37
27.87
27.94
25.06
25.42
25.23
27.10
29.71
28.04
29.23
20.57
28.04
27.49
58
12.80
P/E ratio (avg)x
7.631
8.169
9.180
9.486
9.615
9.050
9.160
10.40
10.68
10.48
25.66
10.40
9.333
69
11.63
EV/EBITx
24.95
27.36
26.72
28.93
28.04
25.50
26.27
25.38
26.67
27.30
13.75
26.27
26.70
41
11.16
FCF yield (avg)%
12.84
14.66
17.34
20.14
18.54
16.18
16.52
16.56
16.27
19.03
4.78
16.52
16.54
77
20.45
FCF margin%
2.53
2.89
1.83
1.59
3.59
3.70
4.96
2.78
0.83
2.75
15.95
2.78
2.76
74
1.479
FCF / Net incomex
1.359
1.242
1.286
1.429
1.445
1.411
1.514
1.627
1.827
1.882
0.220
1.627
1.437
27
29.83
ROIC%
17.81
18.31
16.36
19.11
21.98
22.31
21.92
24.42
23.44
23.27
16.23
23.27
21.95
35
29.84
Return on equity%
31.42
30.13
32.49
33.29
30.79
33.06
30.32
29.00
31.72
33.65
19.16
31.72
31.57
29
10.81
Return on assets%
33.83
33.27
35.59
37.67
37.04
37.82
38.38
40.24
37.57
35.76
27.04
37.82
37.30
25
338.92
EPS¥
757.97
767.31
861.29
1,001
1,041
1,173
1,231
1,487
1,621
1,856
374.71
12.26%
10.10%
—
22.92
EPS growth%
18.51
16.06
15.58
16.11
14.80
17.10
17.80
17.15
14.79
14.47
24.34
17.10
16.08
46
94.75
Bookvalue per sh¥
177.97
188.34
193.98
191.88
194.61
165.93
167.12
144.74
146.86
126.30
576.25
(8.28%)
(2.57%)
—
580.63
FCF per share¥
306.73
289.04
315.52
288.70
264.22
287.10
258.10
250.78
272.50
308.69
471.16
3.16%
0.89%
—
103.01
Dividend per sh¥
447.30
455.40
497.45
492.45
577.44
612.23
726.22
737.99
765.20
752.41
583.28
5.44%
5.16%
—
13.77
Div yield (avg)%
28.23
28.88
27.35
27.34
24.66
23.82
26.10
25.67
26.04
25.30
22.23
25.67
26.07
21
12.31
Payout ratio%
35.24
34.07
35.98
33.91
32.79
30.15
29.51
31.33
30.23
29.58
15.57
30.15
32.06
64
8.235
Shares (diluted)M
14.18
14.99
14.48
14.27
14.86
14.96
14.36
17.04
18.66
19.84
8.323
5.95%
3.67%
10
7.79
Buyback yield%
30.82
30.92
33.35
31.09
29.82
32.38
31.08
33.77
31.64
30.92
9.15
31.64
31.08
77
0.507
D/E ratiox
1.212
1.184
1.141
1.344
1.299
1.334
1.474
1.729
1.848
1.900
0.195
1.729
1.339
75
2.978
Enterprise value¥B
6.702
7.708
8.344
8.650
9.464
9.879
9.467
9.748
11.28
11.60
5.323
4.16%
6.99%
52
4.581
LT debt¥B
3.593
3.968
3.817
4.012
3.961
3.744
4.094
3.975
4.533
5.154
2.494
5.41%
5.00%
83
Revenue
¥9.229B
5.92%
1.00×
Cost of revenue
¥4.837B
5.98%
1.01×
Operating expenses
¥2.224B
5.92%
1.00×
Property and equipment
18.03%