7.524
Revenue¥B
6.174
6.225
6.309
6.571
6.603
6.565
6.615
6.856
6.989
7.079
7.936
1.40%
1.69%
54
3.12
Revenue growth%
29.87
29.40
30.31
31.70
33.23
31.72
30.72
31.62
29.77
29.04
18.48
30.72
30.52
51
27.86
Gross margin%
4.79
6.71
4.77
3.35
2.38
1.55
0.40
0.40
1.66
0.43
27.58
0.43
2.02
76
19.54
Operating margin%
26.52
25.88
26.86
28.73
30.94
31.27
34.24
35.40
33.07
31.24
9.66
33.07
31.09
90
19.38
Net margin%
0.40
0.40
0.40
0.40
1.54
0.40
0.40
0.40
0.40
2.02
19.72
0.40
0.40
70
19.98
P/E ratio (avg)x
34.70
38.47
40.99
45.14
50.93
56.17
58.97
58.26
57.06
59.84
22.24
58.26
53.55
34
20.49
EV/EBITx
25.04
27.55
25.98
24.38
26.02
24.88
26.48
23.73
26.25
25.30
12.04
25.30
25.64
18
4.46
FCF yield (avg)%
16.93
16.82
16.29
13.47
15.19
17.00
17.85
15.79
14.25
12.04
14.14
15.79
16.04
75
24.55
FCF margin%
8.29
7.83
8.01
7.10
5.56
7.91
5.64
4.25
1.70
0.40
24.38
4.25
6.37
46
0.160
FCF / Net incomex
0.307
0.314
0.346
0.353
0.387
0.422
0.431
0.467
0.480
0.518
1.090
0.467
0.405
73
29.91
ROIC%
6.23
3.50
4.64
3.23
1.58
3.74
6.26
8.69
10.33
9.52
8.15
8.69
5.43
28
24.57
Return on equity%
14.09
16.58
14.00
16.42
18.78
19.98
18.34
19.65
18.06
19.79
15.49
19.65
18.20
28
11.82
Return on assets%
25.07
22.66
20.39
22.28
24.37
24.72
25.80
27.62
28.39
29.22
10.60
27.62
24.90
25
128.45
EPS¥
419.53
488.53
519.01
507.07
499.88
503.50
589.11
565.62
549.37
608.86
136.49
4.02%
5.31%
—
4.88
EPS growth%
1.95
4.79
5.60
7.89
6.16
4.78
3.54
0.73
0.40
0.40
5.95
0.73
4.16
84
305.51
Bookvalue per sh¥
167.26
162.36
148.65
150.11
136.88
134.84
130.34
120.52
120.12
122.62
324.29
(2.18%)
(2.84%)
—
167.56
FCF per share¥
361.65
390.43
404.76
426.19
392.07
371.47
408.32
364.48
320.45
329.70
196.68
(3.41%)
0.05%
—
322.91
Dividend per sh¥
224.02
256.86
233.81
261.45
292.58
276.81
295.69
332.67
375.97
428.12
285.79
7.91%
7.22%
—
10.58
Div yield (avg)%
14.65
14.21
11.73
12.18
15.09
13.31
10.60
8.52
5.55
8.49
24.03
8.52
11.95
7
21.30
Payout ratio%
11.69
12.64
13.18
12.88
11.06
12.54
13.64
12.93
13.15
11.26
24.34
12.93
12.76
51
10.89
Shares (diluted)M
11.20
11.49
12.17
11.65
11.11
11.98
11.63
11.42
12.01
10.76
11.28
(0.63%)
(0.16%)
43
12.74
Buyback yield%
24.64
24.64
22.25
23.35
25.86
25.53
24.17
25.69
24.08
24.19
12.88
24.19
24.41
84
0.666
D/E ratiox
1.092
1.069
1.134
1.215
1.313
1.482
1.565
1.771
1.667
1.858
0.972
1.667
1.398
69
5.232
Enterprise value¥B
3.489
3.840
4.365
4.826
4.983
5.804
6.911
7.324
8.428
9.883
3.633
14.68%
12.46%
59
6.379
LT debt¥B
12.51
14.72
17.53
17.68
19.79
24.00
24.81
27.36
29.44
30.54
3.661
9.07%
11.22%
56
Revenue
¥7.079B
1.69%
1.00×
Cost of revenue
¥4.216B
1.66%
1.00×
Operating expenses
¥1.323B
1.67%
1.00×
Property and equipment
18.86%