1,484
Revenue¥B
1,663
1,756
1,829
1,915
2,028
2,100
2,144
2,196
2,302
2,347
1,592
2.97%
3.72%
11
4.39
Revenue growth%
14.25
15.29
16.79
15.05
17.06
17.26
16.74
13.89
14.46
13.27
4.62
14.46
15.17
67
28.99
Gross margin%
12.77
12.92
12.27
12.97
11.40
14.30
11.40
10.91
9.20
6.38
27.68
10.91
11.84
43
24.33
Operating margin%
12.32
13.64
15.48
13.46
14.43
13.28
15.88
18.28
15.59
14.63
20.84
15.59
14.53
30
22.81
Net margin%
8.80
11.54
9.30
11.87
10.20
10.89
8.67
6.13
3.43
3.49
13.28
6.13
9.05
16
10.63
P/E ratio (avg)x
21.26
23.07
27.29
32.38
31.10
31.52
30.71
31.01
32.77
36.46
32.57
31.52
31.06
11
14.83
EV/EBITx
38.34
43.97
42.58
49.09
49.14
48.69
55.07
53.91
52.93
56.24
21.72
53.91
49.11
77
5.02
FCF yield (avg)%
14.57
16.80
16.85
19.11
18.88
19.00
19.70
17.98
16.60
17.33
17.37
17.98
17.66
76
7.41
FCF margin%
2.19
3.67
2.81
3.96
4.46
3.59
0.72
0.40
2.26
2.65
29.38
2.26
2.73
41
0.963
FCF / Net incomex
0.568
0.644
0.722
0.687
0.740
0.695
0.783
0.839
0.948
1.088
1.766
0.839
0.731
33
11.21
ROIC%
24.21
26.08
24.02
21.93
24.93
27.11
26.31
25.52
22.61
22.27
19.58
25.52
24.57
57
6.19
Return on equity%
9.81
7.09
7.46
7.07
4.13
2.34
2.64
0.40
1.91
0.40
20.44
1.91
3.39
61
15.65
Return on assets%
7.23
5.99
6.39
5.22
3.72
5.94
4.91
2.47
5.44
2.44
21.81
4.91
5.33
58
144.83
EPS¥
362.78
357.66
379.07
447.69
492.91
558.33
591.15
591.79
672.01
759.83
151.11
9.04%
9.77%
—
19.03
EPS growth%
22.61
23.71
25.92
24.69
22.55
20.79
23.69
20.97
20.30
21.18
23.22
20.97
22.58
25
247.50
Bookvalue per sh¥
305.42
347.35
329.25
373.91
396.83
420.18
393.76
370.64
401.26
434.52
73.67
1.83%
3.30%
—
223.97
FCF per share¥
270.54
257.22
251.55
236.94
230.90
219.97
248.92
278.43
293.80
297.40
421.67
5.19%
1.90%
—
419.59
Dividend per sh¥
221.38
209.47
204.14
211.27
208.74
186.41
193.41
178.38
174.67
187.05
248.63
(2.17%)
(1.60%)
—
3.89
Div yield (avg)%
10.50
13.42
15.87
14.60
17.09
15.11
17.81
20.11
17.24
14.67
17.51
17.24
15.49
92
9.27
Payout ratio%
16.85
16.74
18.88
20.01
21.92
19.41
20.14
21.16
20.11
19.55
3.99
20.11
19.78
77
1.253
Shares (diluted)B
1.691
1.925
2.151
2.106
2.388
2.615
2.898
3.136
3.098
3.369
1.242
7.12%
7.68%
54
16.72
Buyback yield%
10.11
11.01
13.66
15.22
15.39
14.59
11.61
9.17
9.25
7.90
25.30
9.25
11.31
32
1.038
D/E ratiox
0.305
0.276
0.288
0.260
0.235
0.223
0.231
0.225
0.248
0.248
0.616
0.231
0.248
79
806.7
Enterprise value¥B
1,063
1,158
1,083
1,085
1,208
1,090
1,236
1,133
1,083
1,094
1,557
(1.95%)
(0.60%)
51
1,691
LT debt¥B
1,980
2,045
2,034
2,166
2,437
2,772
3,118
3,370
3,552
3,531
389.2
7.69%
7.20%
93
Revenue
¥2.347T
3.72%
1.00×
Cost of revenue
¥1.643T
3.72%
1.00×
Operating expenses
¥419.2B
3.55%
0.98×
Property and equipment
17.08%
Spread over hurdle
(1.80%)