5.392
Revenue¥B
6.472
6.920
7.262
7.748
8.194
8.630
8.851
9.436
9.651
9.856
5.873
3.76%
4.60%
21
18.68
Revenue growth%
21.99
22.15
21.98
20.43
21.91
20.55
19.52
21.33
19.05
18.10
28.07
19.52
20.94
13
14.60
Gross margin%
27.27
24.27
22.41
21.93
21.60
20.59
21.17
23.19
22.06
24.56
17.95
22.06
22.24
76
12.13
Operating margin%
34.50
33.35
31.80
31.00
30.85
33.68
32.00
30.17
28.06
25.34
6.91
30.17
31.40
59
18.64
Net margin%
18.58
20.33
19.54
19.32
20.09
20.20
19.74
22.58
21.78
24.37
27.66
21.78
20.14
62
19.00
P/E ratio (avg)x
15.07
14.55
13.33
12.29
12.63
12.27
11.62
12.39
12.96
12.24
8.031
12.27
12.51
77
26.40
EV/EBITx
38.52
39.80
37.93
39.01
37.19
35.57
33.99
33.93
38.35
40.94
24.94
35.57
38.14
64
18.84
FCF yield (avg)%
14.08
15.29
18.14
18.07
20.40
22.16
21.78
22.18
24.95
23.72
16.52
22.18
21.09
29
11.60
FCF margin%
12.05
13.54
11.54
10.27
9.11
11.40
11.32
9.76
10.60
10.13
5.73
10.60
10.96
39
0.156
FCF / Net incomex
1.019
0.982
1.130
1.058
1.146
1.074
1.085
1.123
1.225
1.321
0.164
1.123
1.104
13
4.80
ROIC%
14.87
14.17
14.93
12.98
14.56
15.75
17.99
18.37
19.79
18.77
11.61
18.37
15.34
6
16.87
Return on equity%
17.96
17.84
15.56
14.20
13.71
15.78
13.13
12.27
9.74
12.53
6.51
12.53
13.96
6
3.49
Return on assets%
11.22
9.58
6.58
8.28
10.22
8.92
8.30
7.08
7.55
9.16
21.87
8.30
8.61
94
81.44
EPS¥
366.48
368.61
390.97
460.30
522.93
555.31
662.29
677.90
653.58
644.13
85.85
4.26%
7.05%
—
7.39
EPS growth%
19.42
21.52
22.02
24.08
21.89
20.13
22.47
23.92
24.33
27.32
24.58
23.92
22.25
14
66.63
Bookvalue per sh¥
108.41
109.77
106.81
115.19
120.10
111.16
112.62
112.98
111.12
118.94
55.80
(0.19%)
1.44%
—
119.12
FCF per share¥
153.11
164.99
181.85
176.19
176.41
179.88
195.63
224.38
259.14
247.44
99.54
7.00%
4.92%
—
162.15
Dividend per sh¥
173.43
188.78
183.43
175.49
193.80
191.11
218.49
226.50
259.08
270.36
44.04
6.89%
5.81%
—
16.14
Div yield (avg)%
2.27
2.48
4.58
6.52
5.73
7.56
10.14
8.25
8.33
11.19
6.51
8.33
7.04
47
4.89
Payout ratio%
33.11
32.34
33.42
31.27
32.86
34.48
36.89
37.26
34.39
33.71
27.60
34.48
33.56
25
15.76
Shares (diluted)M
21.98
22.44
23.50
27.46
31.42
34.11
40.60
42.69
45.95
46.89
15.96
8.34%
8.14%
27
8.75
Buyback yield%
23.74
20.94
23.33
25.12
25.49
23.91
26.08
27.58
25.93
25.52
28.03
25.93
25.31
73
0.634
D/E ratiox
1.088
1.095
1.060
1.070
0.999
0.938
1.083
1.035
0.967
1.113
0.265
1.035
1.065
23
7.484
Enterprise value¥B
8.415
8.160
7.402
6.737
6.077
6.258
5.935
5.780
6.024
6.349
6.327
0.88%
(2.07%)
52
7.407
LT debt¥B
5.021
5.686
5.735
5.970
5.674
6.081
6.572
6.340
6.650
7.239
6.988
4.99%
3.39%
69
Revenue
¥9.856B
4.60%
1.00×
Cost of revenue
¥5.639B
4.46%
0.99×
Operating expenses
¥1.039B
5.71%
1.11×
Property and equipment
21.90%