306.1
Revenue¥B
958.6
1,005
1,073
1,114
1,186
1,219
1,267
1,334
1,376
1,470
319.0
4.38%
4.74%
43
5.09
Revenue growth%
11.09
12.52
12.51
10.29
10.15
9.15
7.17
5.92
8.53
6.69
16.60
7.17
9.65
22
2.34
Gross margin%
5.82
7.71
7.42
9.71
8.68
10.76
11.73
12.74
15.34
14.78
9.24
12.74
10.23
29
9.03
Operating margin%
7.87
8.79
9.61
9.63
9.60
6.77
8.86
11.31
12.75
13.79
14.46
11.31
9.60
15
25.71
Net margin%
25.25
27.89
27.35
25.65
24.29
23.13
20.34
20.29
23.20
23.33
26.69
23.13
23.81
22
16.79
P/E ratio (avg)x
7.355
6.660
6.500
6.376
5.927
6.478
7.001
6.390
6.970
6.283
18.47
6.478
6.489
67
37.24
EV/EBITx
34.48
39.49
43.85
52.02
52.30
62.96
61.70
60.18
62.64
74.54
27.58
62.64
56.24
38
6.53
FCF yield (avg)%
6.13
4.00
1.33
3.82
5.12
6.96
7.34
10.25
11.00
12.18
14.74
10.25
6.55
78
12.41
FCF margin%
1.43
4.34
5.00
5.98
7.19
8.82
6.63
5.74
6.45
4.47
12.86
6.45
5.86
16
0.418
FCF / Net incomex
1.758
1.737
1.907
2.058
2.161
2.208
2.081
1.832
1.988
2.106
0.334
2.081
2.023
38
16.06
ROIC%
24.02
24.55
26.70
26.92
24.21
22.19
24.74
25.04
23.51
22.90
11.79
23.51
24.38
29
16.06
Return on equity%
15.15
17.91
15.27
12.76
13.87
12.29
9.39
9.47
8.28
6.73
6.25
9.39
12.52
82
19.30
Return on assets%
5.33
5.27
7.18
6.77
8.90
7.56
6.06
5.25
2.44
1.44
25.35
5.25
5.70
16
530.27
EPS¥
758.58
892.71
990.32
1,099
1,237
1,461
1,467
1,684
2,038
2,101
581.69
11.18%
11.01%
—
28.92
EPS growth%
15.59
13.99
16.52
17.65
15.94
14.07
14.82
12.00
11.39
11.25
16.53
12.00
14.45
63
455.59
Bookvalue per sh¥
453.90
492.78
537.78
620.24
701.93
775.98
826.63
997.61
1,211
1,276
520.34
12.70%
12.36%
—
573.60
FCF per share¥
352.84
390.01
414.79
436.69
460.09
462.66
471.77
567.31
685.99
738.61
439.70
9.93%
9.00%
—
545.54
Dividend per sh¥
567.43
558.56
501.64
474.47
527.71
588.08
532.66
596.58
609.95
642.63
113.56
4.02%
2.26%
—
3.00
Div yield (avg)%
11.37
12.40
10.96
9.52
7.93
8.00
7.62
6.95
4.97
6.81
28.87
6.95
7.97
59
28.53
Payout ratio%
4.92
7.14
5.47
4.73
7.30
5.06
4.15
5.18
3.71
4.74
3.42
4.74
4.99
10
564.5
Shares (diluted)M
450.3
453.7
387.7
405.6
396.0
388.3
404.7
384.3
335.2
331.5
544.5
(3.49%)
(2.40%)
69
22.26
Buyback yield%
5.27
6.68
4.40
5.84
4.50
4.32
1.69
0.40
2.28
0.40
28.49
1.69
4.36
58
0.597
D/E ratiox
1.984
2.210
2.561
2.704
3.207
3.572
3.590
3.995
4.603
5.353
0.992
3.995
3.390
11
792.5
Enterprise value¥B
523.2
564.0
536.7
522.9
616.8
655.6
645.4
706.6
789.0
917.5
510.7
8.27%
6.16%
88
1,179
LT debt¥B
1,121
1,126
1,099
1,068
1,074
1,174
1,106
1,167
1,348
1,512
517.6
7.08%
4.25%
5
Revenue
¥1.470T
4.74%
1.00×
Cost of revenue
¥859.3B
4.49%
0.98×
Operating expenses
¥295.9B
5.45%
1.07×
Property and equipment
17.08%