1.212
Revenue¥B
5.665
5.998
6.571
6.976
7.661
8.132
8.810
9.379
10.28
11.25
1.280
7.98%
8.13%
62
13.87
Revenue growth%
29.99
32.61
31.72
29.10
30.27
27.65
24.95
27.16
28.00
30.91
23.29
27.65
29.55
29
10.34
Gross margin%
7.04
7.01
9.58
12.41
12.78
12.36
14.13
16.94
15.88
17.25
15.70
15.88
12.59
24
14.64
Operating margin%
16.38
19.19
20.37
18.04
16.84
13.95
14.49
13.51
13.96
13.43
25.80
13.95
15.44
94
15.24
Net margin%
9.87
7.32
5.09
6.98
6.72
7.60
9.10
6.50
3.98
4.60
16.91
6.50
6.85
40
9.892
P/E ratio (avg)x
11.41
13.11
14.06
14.33
14.60
15.64
16.29
15.24
14.75
13.89
22.07
15.24
14.46
24
9.889
EV/EBITx
5.673
6.107
5.627
5.255
5.335
5.362
5.111
4.878
5.176
5.387
23.27
5.176
5.349
40
6.99
FCF yield (avg)%
2.10
3.46
2.41
0.89
3.68
3.25
1.72
0.40
2.19
3.58
6.68
2.19
2.30
24
19.44
FCF margin%
13.71
12.27
13.64
15.35
13.53
12.55
13.72
15.66
15.40
16.75
14.27
15.40
13.71
86
1.242
FCF / Net incomex
0.547
0.641
0.658
0.734
0.719
0.797
0.921
1.071
1.241
1.323
0.644
1.071
0.766
29
7.95
ROIC%
27.77
27.81
30.07
32.15
31.92
30.75
31.73
31.71
29.66
26.80
22.07
30.75
30.41
69
11.02
Return on equity%
27.03
28.62
30.33
28.60
27.48
27.42
25.79
23.19
25.11
24.14
5.76
25.11
27.22
53
17.16
Return on assets%
5.00
3.20
4.92
6.06
3.17
3.85
4.13
6.79
8.19
6.28
19.45
6.28
4.96
15
410.68
EPS¥
753.48
802.96
794.44
899.22
996.54
1,110
1,326
1,353
1,541
1,554
453.16
9.29%
8.03%
—
2.05
EPS growth%
5.87
8.81
7.64
5.59
3.67
4.04
5.42
2.48
1.87
3.59
23.56
3.59
4.73
49
667.72
Bookvalue per sh¥
715.58
644.66
701.51
661.87
585.10
518.42
542.33
591.90
645.79
598.44
570.04
0.45%
(3.04%)
—
997.71
FCF per share¥
701.05
687.31
712.17
667.36
690.11
659.33
663.26
649.28
718.69
746.92
903.18
1.59%
0.34%
—
378.49
Dividend per sh¥
382.07
338.14
327.25
361.19
355.18
357.27
333.37
292.17
316.38
304.71
377.63
(3.02%)
(1.92%)
—
20.33
Div yield (avg)%
6.42
6.52
3.92
6.89
5.97
6.38
8.25
9.21
9.03
10.38
19.60
9.03
6.70
78
22.59
Payout ratio%
14.88
13.89
16.45
14.50
15.52
15.70
15.43
16.14
18.33
18.35
16.63
16.14
15.61
81
5.528
Shares (diluted)M
5.457
5.039
4.686
5.064
4.962
5.556
6.292
6.508
6.687
6.583
5.472
5.82%
2.54%
8
29.55
Buyback yield%
7.70
9.61
10.70
8.27
7.00
4.60
1.79
4.00
2.01
2.48
13.68
2.48
5.80
31
1.699
D/E ratiox
2.650
2.659
2.897
2.958
3.323
3.443
3.425
3.638
3.661
3.863
1.320
3.638
3.374
66
5.819
Enterprise value¥B
9.886
11.28
11.05
11.03
11.12
12.17
13.60
15.05
15.63
17.72
1.638
9.77%
6.71%
45
4.216
LT debt¥B
3.294
3.147
3.501
3.472
3.443
3.451
3.849
4.026
3.913
4.131
1.645
3.71%
1.94%
83
Revenue
¥11.25B
8.13%
1.00×
Cost of revenue
¥7.609B
8.01%
0.99×
Operating expenses
¥1.456B
8.74%
1.06×
Property and equipment
17.66%
Spread over hurdle
83.24%