2.286
Revenue¥B
4.529
4.776
5.042
5.341
5.644
5.952
6.252
6.816
7.133
7.582
2.386
6.08%
5.90%
93
21.00
Revenue growth%
20.18
22.94
25.59
24.76
26.34
28.52
30.60
33.42
32.94
35.56
18.67
32.94
27.43
10
4.68
Gross margin%
13.95
11.64
9.61
12.07
15.07
17.77
14.84
15.35
12.64
10.61
5.65
14.84
13.30
80
14.72
Operating margin%
28.00
30.75
32.72
32.57
34.18
36.00
33.77
36.26
36.51
34.20
19.87
36.00
33.97
40
3.07
Net margin%
5.00
4.30
6.52
9.34
9.32
8.66
9.20
10.59
13.54
14.49
8.92
10.59
9.26
59
36.84
P/E ratio (avg)x
9.311
8.742
9.356
9.012
8.439
8.359
7.388
7.700
8.413
8.631
23.23
8.359
8.535
17
12.41
EV/EBITx
6.244
6.239
6.408
5.645
5.083
5.107
4.556
4.351
3.938
3.670
7.814
4.351
5.095
18
29.68
FCF yield (avg)%
8.69
7.33
9.12
9.69
9.51
8.90
8.50
9.49
8.12
6.14
27.26
8.50
8.80
43
4.68
FCF margin%
12.71
14.73
15.64
13.96
14.91
14.29
15.93
17.06
18.02
18.77
21.79
17.06
15.27
62
1.654
FCF / Net incomex
2.259
2.450
2.500
2.617
2.796
2.715
2.836
3.274
3.141
3.489
1.742
3.141
2.756
30
17.32
ROIC%
7.20
5.44
3.93
6.59
7.27
6.15
8.03
10.60
12.75
13.19
14.45
10.60
7.23
55
10.71
Return on equity%
16.25
14.19
16.58
15.88
18.24
19.70
19.57
19.01
17.82
20.74
11.02
19.57
18.03
19
10.28
Return on assets%
27.22
27.01
26.45
25.46
22.73
20.85
19.59
21.04
20.68
23.38
9.06
20.85
23.05
91
340.76
EPS¥
362.13
353.39
358.53
357.62
340.21
359.02
423.97
473.46
474.49
542.42
359.46
9.78%
5.77%
—
5.57
EPS growth%
17.28
20.14
20.86
22.18
22.74
22.27
25.13
25.31
25.15
22.25
4.99
25.13
22.26
62
344.54
Bookvalue per sh¥
84.97
76.43
72.78
80.87
73.57
79.47
71.78
76.93
70.19
76.38
280.16
0.75%
(1.48%)
—
308.72
FCF per share¥
121.64
120.41
130.35
130.12
141.28
129.68
119.58
123.23
116.74
119.19
91.53
(3.34%)
0.43%
—
256.98
Dividend per sh¥
295.81
294.52
317.85
336.19
328.35
313.36
333.52
337.79
377.84
354.97
336.30
1.57%
1.05%
—
28.02
Div yield (avg)%
23.54
23.94
23.84
26.78
28.42
26.99
27.99
27.39
26.68
29.15
27.12
27.39
26.88
50
24.21
Payout ratio%
23.69
21.90
23.85
24.80
22.26
19.49
19.58
21.27
21.81
20.57
16.03
20.57
21.85
54
10.11
Shares (diluted)M
11.14
12.06
12.01
10.47
11.19
12.00
11.96
10.54
11.30
9.777
10.22
(2.66%)
(2.27%)
42
13.43
Buyback yield%
3.79
1.02
0.40
0.40
0.81
1.71
2.47
2.01
1.05
0.40
9.84
1.71
1.03
76
1.713
D/E ratiox
0.193
0.206
0.219
0.237
0.233
0.246
0.281
0.290
0.320
0.306
1.589
0.290
0.241
80
1.872
Enterprise value¥B
3.651
3.836
3.435
3.770
3.686
3.303
2.944
2.933
2.710
2.863
0.432
(4.93%)
(3.27%)
65
0.534
LT debt¥B
3.142
3.587
4.064
3.999
4.408
4.555
4.800
5.523
5.624
5.329
2.683
3.87%
5.18%
70
Revenue
¥7.582B
5.90%
1.00×
Cost of revenue
¥4.171B
6.17%
1.03×
Operating expenses
¥876.8M
5.09%
0.93×
Property and equipment
16.03%