12.59
Revenue¥B
30.32
30.91
31.37
32.70
33.10
33.78
33.85
34.51
35.75
36.11
13.19
1.76%
2.05%
80
9.91
Revenue growth%
30.48
33.47
34.53
36.84
34.15
33.73
31.18
33.53
33.13
33.24
14.29
33.24
33.50
9
11.00
Gross margin%
15.74
17.61
19.82
22.21
24.56
26.23
26.87
27.31
25.21
24.39
25.20
26.23
24.47
40
3.80
Operating margin%
24.14
23.11
23.76
26.75
25.48
23.25
22.40
25.20
22.85
23.66
11.71
23.25
23.71
13
20.69
Net margin%
0.40
0.40
1.46
1.04
3.70
2.54
1.48
4.19
5.52
4.99
4.73
4.19
2.01
84
24.58
P/E ratio (avg)x
21.49
23.75
25.43
27.29
28.91
32.93
33.46
34.09
32.69
34.91
31.42
33.46
30.80
43
22.80
EV/EBITx
22.71
24.28
28.41
30.47
35.26
41.28
43.27
44.54
46.86
47.89
34.96
44.54
38.27
58
26.40
FCF yield (avg)%
18.58
17.30
15.56
14.63
13.12
14.02
16.99
16.10
18.80
21.07
7.05
16.99
16.55
54
17.19
FCF margin%
0.40
2.05
1.10
2.70
0.40
0.53
0.40
2.94
3.81
3.89
6.98
2.94
1.57
95
0.686
FCF / Net incomex
1.509
1.500
1.472
1.577
1.617
1.587
1.676
1.977
2.262
2.360
0.595
1.977
1.602
40
26.20
ROIC%
12.64
10.77
11.30
10.70
13.36
13.63
13.99
16.68
19.33
17.96
27.67
16.68
13.49
47
26.64
Return on equity%
16.30
14.94
13.94
14.57
13.60
13.75
11.79
11.02
8.75
6.86
6.78
11.02
13.68
30
5.37
Return on assets%
12.39
11.91
10.79
8.55
10.86
13.16
13.81
15.25
16.84
17.34
18.54
15.25
12.77
82
918.53
EPS¥
757.35
787.58
830.44
896.34
964.40
1,038
953.50
1,096
1,197
1,194
1,018
4.36%
4.56%
—
4.46
EPS growth%
22.42
24.77
27.28
29.27
32.10
29.52
28.14
27.45
30.44
32.11
18.14
29.52
28.71
64
1,208
Bookvalue per sh¥
479.03
473.60
466.20
508.35
596.03
666.89
729.81
716.87
718.22
770.26
1,563
5.26%
6.14%
—
628.09
FCF per share¥
1,152
1,182
1,160
1,162
1,233
1,280
1,103
1,209
1,042
903.40
1,127
(6.03%)
(3.56%)
—
1,224
Dividend per sh¥
813.08
729.46
788.41
774.57
676.79
704.39
614.93
540.29
571.19
555.93
328.28
(3.86%)
(4.45%)
—
19.97
Div yield (avg)%
6.83
9.79
9.40
9.87
8.33
10.02
9.23
10.78
11.96
13.31
28.47
10.78
9.83
60
28.00
Payout ratio%
16.58
13.71
12.67
10.62
13.42
13.08
11.20
11.11
9.28
9.20
17.05
11.11
11.94
45
13.35
Shares (diluted)M
21.67
24.57
28.41
28.38
28.01
31.41
32.21
34.82
38.95
37.53
13.34
6.03%
5.99%
48
19.82
Buyback yield%
23.67
23.68
22.48
22.09
22.95
20.63
20.94
23.33
25.93
26.55
16.51
23.33
23.14
79
0.792
D/E ratiox
0.511
0.528
0.464
0.411
0.391
0.354
0.360
0.379
0.393
0.381
1.599
0.379
0.392
42
21.25
Enterprise value¥B
25.34
26.00
31.27
35.51
38.77
38.91
46.13
49.98
49.73
52.86
17.89
6.39%
9.47%
48
22.38
LT debt¥B
18.76
19.71
19.25
19.28
18.50
17.98
19.29
17.94
19.29
18.17
27.99
(0.36%)
0.80%
37
Revenue
¥36.11B
2.05%
1.00×
Cost of revenue
¥19.08B
2.33%
1.03×
Operating expenses
¥7.630B
1.99%
0.99×
Goodwill & intangibles
17.36%
Property and equipment
16.70%