0.120
Revenue¥B
2.166
2.290
2.389
2.457
2.610
2.659
2.819
2.930
3.113
3.215
0.134
4.26%
4.32%
16
23.29
Revenue growth%
10.03
12.78
13.36
12.90
14.48
13.03
12.37
12.44
10.83
8.30
5.94
12.37
12.61
80
22.24
Gross margin%
26.30
27.36
26.33
28.67
27.40
25.37
23.19
23.87
25.80
27.18
19.61
25.37
26.32
31
15.58
Operating margin%
16.74
15.31
16.20
18.39
19.80
20.77
22.73
20.24
22.09
19.37
4.03
20.77
19.59
17
21.56
Net margin%
3.48
0.79
0.40
0.40
2.71
1.01
1.25
1.72
0.40
0.40
29.54
1.01
0.90
89
6.344
P/E ratio (avg)x
9.363
9.661
9.562
8.726
7.680
7.340
7.097
6.298
6.801
6.695
16.76
6.801
7.510
17
22.84
EV/EBITx
28.11
29.85
29.29
29.28
26.82
24.22
23.77
24.20
25.53
21.84
34.25
24.20
26.18
48
23.78
FCF yield (avg)%
19.35
17.24
19.09
17.66
17.45
17.46
17.90
16.70
19.66
21.44
10.84
17.90
17.78
61
18.43
FCF margin%
25.22
23.95
21.52
23.85
20.96
18.32
17.05
16.65
19.07
17.10
3.55
17.10
20.02
39
0.895
FCF / Net incomex
0.324
0.286
0.308
0.308
0.277
0.257
0.274
0.280
0.311
0.273
0.380
0.274
0.283
19
8.86
ROIC%
31.79
34.34
35.81
35.20
33.91
34.70
36.50
38.27
35.37
37.06
27.91
36.50
35.28
30
14.24
Return on equity%
14.24
14.57
15.04
17.33
17.91
17.52
19.10
19.92
19.78
17.06
16.22
19.10
17.42
74
8.26
Return on assets%
14.21
15.34
15.75
13.12
15.81
17.16
15.42
15.11
14.94
13.01
9.47
15.11
15.22
36
173.92
EPS¥
164.76
159.18
174.38
163.30
161.54
154.47
164.97
148.79
150.42
154.20
184.03
(0.93%)
(1.01%)
—
9.37
EPS growth%
22.43
22.23
24.92
24.62
24.23
24.57
27.07
24.16
21.84
20.45
19.17
24.16
24.19
46
222.30
Bookvalue per sh¥
114.94
100.66
105.91
103.21
100.93
111.49
120.72
132.50
116.16
101.82
63.15
0.18%
(0.26%)
—
232.87
FCF per share¥
169.39
162.79
168.32
169.80
162.19
156.82
155.97
161.92
155.46
148.57
92.50
(1.74%)
(1.82%)
—
257.72
Dividend per sh¥
227.74
243.79
217.81
195.37
183.95
197.08
221.43
200.87
198.05
202.51
179.15
1.94%
(0.54%)
—
23.39
Div yield (avg)%
33.02
31.31
29.07
30.13
30.22
29.96
32.35
30.25
29.92
32.22
20.09
30.25
30.24
15
20.77
Payout ratio%
15.56
15.78
17.13
17.07
16.32
13.39
13.89
12.61
13.42
12.13
14.77
13.39
14.72
56
8.498
Shares (diluted)M
6.729
7.504
7.954
8.740
9.157
9.179
9.448
9.265
9.146
8.824
8.716
(0.74%)
2.38%
14
25.46
Buyback yield%
5.30
3.52
4.81
3.35
1.65
1.68
2.09
1.54
3.45
4.97
2.17
2.09
3.40
47
0.566
D/E ratiox
0.658
0.652
0.699
0.744
0.777
0.777
0.669
0.697
0.703
0.693
1.355
0.697
0.698
44
1.340
Enterprise value¥B
3.146
3.220
3.683
3.678
3.502
3.537
3.273
3.577
3.266
3.355
0.277
(0.85%)
1.62%
12
1.435
LT debt¥B
2.446
2.593
2.845
2.761
2.897
2.677
3.019
3.355
3.777
3.642
1.878
4.68%
3.35%
9
Revenue
¥3.215B
4.32%
1.00×
Cost of revenue
¥1.804B
4.13%
0.98×
Operating expenses
¥659.1M
5.04%
1.07×
Goodwill & intangibles
19.74%
Property and equipment
18.46%