0.253
Revenue¥B
0.990
1.038
1.115
1.195
1.285
1.371
1.428
1.513
1.557
0.263
0.274
5.44%
5.87%
46
21.85
Revenue growth%
2.99
2.53
0.40
0.40
0.40
1.96
3.96
3.25
3.83
14.26
21.38
3.25
2.76
65
8.33
Gross margin%
24.86
25.84
28.23
27.62
26.43
28.78
26.15
28.63
29.24
25.22
27.59
28.63
27.04
58
12.91
Operating margin%
14.25
12.23
13.80
12.42
10.03
11.00
8.33
6.62
4.50
15.93
17.21
8.33
11.61
92
13.75
Net margin%
11.15
11.68
12.42
14.56
16.06
16.50
19.26
18.49
16.09
18.77
29.27
16.50
15.31
78
12.98
P/E ratio (avg)x
8.273
8.716
8.132
7.373
6.884
7.442
6.719
6.725
6.061
16.65
17.79
6.725
7.408
64
28.66
EV/EBITx
25.85
28.16
28.71
29.07
28.20
30.80
27.95
30.08
27.31
22.04
30.61
28.20
28.43
63
4.74
FCF yield (avg)%
27.57
29.32
31.76
33.56
30.86
28.26
27.87
26.00
28.53
14.79
7.77
28.26
28.40
88
14.26
FCF margin%
27.60
26.89
29.66
26.74
29.08
29.46
32.30
29.37
29.97
3.52
18.57
29.46
29.23
38
1.345
FCF / Net incomex
1.889
2.151
2.276
2.616
2.684
3.026
2.958
3.158
3.308
0.902
1.133
3.026
2.650
78
28.46
ROIC%
18.96
17.00
16.59
18.33
18.55
20.95
19.36
20.53
19.06
4.45
11.35
19.36
19.01
40
6.70
Return on equity%
10.93
9.38
7.88
9.99
10.58
11.34
12.01
13.67
15.76
28.29
7.01
12.01
10.76
56
5.79
Return on assets%
1.92
0.40
3.12
1.42
2.02
2.68
0.40
0.40
0.40
22.36
23.11
0.40
1.46
57
340.16
EPS¥
369.61
384.57
454.93
463.01
491.16
502.54
527.70
520.54
597.16
377.66
366.54
5.22%
5.89%
—
25.51
EPS growth%
25.00
27.44
27.81
26.81
25.23
25.89
26.02
23.57
22.06
22.26
8.92
25.23
25.96
31
359.93
Bookvalue per sh¥
67.03
62.66
67.12
60.07
56.89
56.08
60.55
63.02
55.31
212.77
91.17
(1.64%)
(2.87%)
—
160.31
FCF per share¥
126.58
124.76
144.34
150.73
165.65
176.89
171.60
196.03
197.35
293.08
171.20
5.54%
7.59%
—
236.44
Dividend per sh¥
104.91
105.29
101.56
98.38
103.04
105.66
121.25
113.90
115.37
168.18
94.27
3.24%
2.40%
—
12.97
Div yield (avg)%
22.10
21.09
23.32
22.50
21.12
18.22
21.14
22.66
21.58
20.68
26.83
21.14
21.36
17
20.21
Payout ratio%
5.87
3.46
6.35
5.05
6.22
8.88
10.24
11.80
10.51
12.71
3.27
10.24
6.65
27
2.416
Shares (diluted)M
2.514
2.359
2.585
2.501
2.627
2.736
2.434
2.543
2.773
2.402
2.452
2.09%
1.74%
61
24.66
Buyback yield%
11.76
13.89
11.61
8.74
10.07
9.92
9.94
11.13
10.74
28.29
24.15
10.07
10.93
61
0.735
D/E ratiox
2.253
2.390
2.615
3.078
3.391
3.568
3.429
3.941
4.254
0.387
0.790
3.568
3.235
8
0.822
Enterprise value¥B
1.271
1.257
1.360
1.267
1.192
1.073
1.032
1.171
1.323
0.427
0.514
0.86%
0.59%
19
1.586
LT debt¥B
1.207
1.108
1.169
1.044
0.943
0.998
0.956
0.894
0.938
1.366
0.540
(2.11%)
(1.19%)
48
Revenue
¥1.557B
5.87%
1.00×
Cost of revenue
¥1.020B
6.05%
1.02×
Operating expenses
¥235.0M
5.19%
0.94×
Property and equipment
14.66%