17.05
Revenue¥B
46.99
46.79
48.71
50.42
51.07
52.03
53.18
53.88
55.09
56.83
19.07
2.16%
2.11%
50
13.37
Revenue growth%
20.42
21.09
22.59
23.31
22.01
25.01
23.30
24.14
26.60
29.21
10.38
25.01
23.30
49
18.54
Gross margin%
0.40
1.58
0.40
0.40
2.79
3.63
0.70
0.51
0.40
0.40
10.62
0.51
0.46
72
27.08
Operating margin%
13.46
12.96
11.35
8.73
11.72
8.81
7.00
8.88
5.91
7.61
21.82
7.61
8.85
16
17.05
Net margin%
4.98
6.86
6.76
5.49
3.24
4.52
6.31
6.24
6.45
4.49
10.40
6.24
5.87
92
11.86
P/E ratio (avg)x
28.95
30.28
31.32
35.31
36.74
39.29
39.34
43.47
49.86
57.31
23.02
43.47
38.02
59
18.13
EV/EBITx
26.93
31.51
32.98
32.40
36.13
35.86
41.15
44.28
47.79
50.30
28.81
44.28
35.99
40
10.83
FCF yield (avg)%
26.66
28.89
29.02
27.26
28.27
25.56
23.83
23.94
25.74
25.17
7.43
25.17
26.20
13
14.41
FCF margin%
16.68
14.69
13.68
16.52
14.36
13.49
13.28
13.99
15.30
14.35
11.21
13.99
14.36
66
0.188
FCF / Net incomex
2.158
2.431
2.778
3.139
3.578
3.856
3.652
3.514
3.613
3.565
1.536
3.613
3.539
46
15.99
ROIC%
19.41
16.88
18.70
18.83
18.55
17.96
15.04
15.90
16.64
13.72
24.94
15.90
17.42
88
14.37
Return on equity%
10.08
10.97
13.34
13.11
12.50
14.90
17.59
15.25
14.51
16.14
22.05
15.25
13.93
27
2.32
Return on assets%
29.44
31.70
28.72
27.57
24.64
24.51
25.70
28.52
29.32
30.40
3.76
28.52
28.62
39
984.72
EPS¥
1,222
1,101
1,133
1,020
1,045
998.57
1,028
913.95
853.76
759.38
1,091
(6.18%)
(4.70%)
—
28.92
EPS growth%
23.09
21.23
23.38
21.34
21.78
23.75
25.38
23.94
22.27
20.08
29.09
23.75
22.68
15
502.10
Bookvalue per sh¥
624.30
639.58
585.31
626.65
594.20
565.08
592.91
594.09
627.18
638.63
1,058
1.45%
0.46%
—
172.35
FCF per share¥
1,236
1,349
1,416
1,519
1,463
1,571
1,502
1,683
1,837
1,732
1,065
3.44%
3.04%
—
327.79
Dividend per sh¥
434.50
461.48
436.13
461.92
504.00
484.14
516.84
506.53
541.48
556.29
716.46
1.99%
2.59%
—
19.72
Div yield (avg)%
17.50
14.52
12.15
10.77
12.30
11.94
12.61
11.54
8.94
9.01
18.11
11.54
12.04
60
15.99
Payout ratio%
4.60
6.15
7.89
4.99
5.56
7.02
8.18
7.76
6.93
5.47
12.86
7.02
6.54
93
21.50
Shares (diluted)M
19.16
18.44
18.59
16.74
17.56
16.12
17.57
19.01
16.71
16.43
20.49
(1.32%)
(1.02%)
28
2.11
Buyback yield%
22.29
24.01
22.32
22.63
23.38
25.48
24.84
24.89
23.23
20.83
16.22
24.84
23.30
46
0.576
D/E ratiox
1.268
1.323
1.495
1.699
1.847
1.897
1.981
2.255
2.217
2.454
1.167
2.217
1.872
84
25.52
Enterprise value¥B
23.27
23.38
24.75
23.85
26.93
27.71
25.86
24.58
26.17
29.86
7.502
2.08%
2.55%
52
8.088
LT debt¥B
20.28
17.76
17.57
15.43
14.44
13.92
13.83
13.45
14.58
14.43
27.14
(0.01%)
(3.71%)
92
Revenue
¥56.83B
2.11%
1.00×
Cost of revenue
¥26.56B
1.79%
0.97×
Operating expenses
¥10.78B
2.30%
1.02×
Property and equipment
16.16%
Return on capital
265.01%
Spread over hurdle
253.44%