12.29
Revenue¥B
9.688
10.22
10.52
10.84
11.11
11.79
12.11
12.57
12.91
13.59
12.76
4.10%
3.91%
23
5.62
Revenue growth%
22.54
20.18
18.18
15.81
16.89
14.16
15.01
14.36
14.95
13.68
10.33
14.36
15.41
67
19.52
Gross margin%
5.06
5.87
5.54
4.87
2.76
0.40
0.40
0.40
0.40
0.40
2.14
0.40
1.58
47
9.50
Operating margin%
30.47
28.32
29.80
27.51
30.10
30.38
28.89
27.94
27.33
27.11
16.94
27.94
28.61
8
9.89
Net margin%
26.19
27.89
25.17
26.70
28.15
29.86
31.77
32.38
29.67
31.01
25.18
31.01
28.91
95
16.63
P/E ratio (avg)x
18.03
19.42
20.23
20.05
20.96
22.41
20.99
22.04
23.48
25.15
28.37
22.41
20.98
88
28.81
EV/EBITx
13.06
14.78
14.38
15.55
15.86
16.96
17.97
19.77
19.62
19.21
9.357
19.21
16.41
78
13.97
FCF yield (avg)%
3.62
0.94
0.41
0.40
0.40
1.58
1.91
0.40
0.40
0.40
12.21
0.40
0.40
92
17.64
FCF margin%
15.71
15.09
16.87
17.77
19.85
21.42
22.42
20.08
21.86
22.42
23.24
21.86
19.96
79
1.168
FCF / Net incomex
0.335
0.393
0.401
0.470
0.516
0.537
0.533
0.521
0.539
0.530
0.187
0.533
0.518
87
16.44
ROIC%
14.96
16.00
14.58
13.10
14.07
16.04
13.85
12.47
13.15
14.45
6.13
13.85
14.26
81
24.22
Return on equity%
18.20
20.06
18.93
21.14
19.81
16.83
15.28
17.19
18.80
16.74
12.06
16.83
18.50
39
26.58
Return on assets%
2.47
4.41
2.67
4.87
6.22
8.79
6.15
6.75
9.66
7.31
20.03
7.31
6.18
84
156.44
EPS¥
316.42
368.17
393.31
408.94
442.97
505.83
493.58
559.13
577.66
677.26
159.92
8.86%
7.41%
—
4.17
EPS growth%
3.97
6.04
3.20
3.92
5.40
6.71
7.31
4.50
6.34
6.93
15.40
6.71
5.72
89
271.37
Bookvalue per sh¥
147.74
141.02
144.02
167.17
170.43
197.88
229.88
241.81
260.19
265.70
91.43
9.29%
5.47%
—
106.53
FCF per share¥
202.77
195.65
224.33
245.70
268.47
295.46
340.55
314.79
326.67
349.29
162.15
5.40%
6.95%
—
185.15
Dividend per sh¥
91.47
87.41
79.23
70.37
61.53
65.35
56.52
51.24
44.33
41.36
77.00
(7.64%)
(8.17%)
—
16.24
Div yield (avg)%
10.41
8.41
7.05
5.01
2.89
4.49
1.56
4.48
6.57
5.37
10.66
4.49
5.19
42
8.79
Payout ratio%
24.97
22.31
21.28
19.39
21.07
21.45
21.77
19.17
18.09
18.18
9.17
19.17
21.18
66
33.92
Shares (diluted)M
25.33
27.07
28.66
29.46
26.32
29.02
32.26
33.99
31.48
35.48
35.30
6.15%
2.44%
39
8.00
Buyback yield%
5.12
2.38
0.40
0.40
2.01
3.17
1.60
1.52
0.89
2.60
8.90
1.60
1.80
56
0.590
D/E ratiox
0.989
0.965
1.049
1.025
0.976
1.012
1.075
1.035
1.078
1.219
0.843
1.075
1.030
56
2.337
Enterprise value¥B
6.824
7.013
6.071
5.807
5.974
5.791
5.146
5.232
5.704
4.924
9.317
(3.79%)
(2.59%)
91
12.25
LT debt¥B
1.279
1.106
1.023
1.022
0.988
0.870
0.924
0.821
0.748
0.777
10.46
(4.69%)
(5.76%)
85
Revenue
¥13.59B
3.91%
1.00×
Cost of revenue
¥9.511B
3.91%
1.00×
Operating expenses
¥2.057B
3.86%
1.00×
Property and equipment
15.15%