9.159
Revenue¥B
8.461
8.753
9.139
9.192
9.444
9.614
9.811
10.22
10.46
10.56
9.399
2.26%
2.69%
75
17.56
Revenue growth%
15.09
17.98
18.68
15.89
17.28
18.51
21.04
19.09
21.87
21.75
18.18
21.04
18.59
80
21.04
Gross margin%
4.20
2.86
2.01
3.15
0.67
0.40
0.40
0.67
2.10
0.40
29.31
0.40
1.34
60
24.98
Operating margin%
19.12
20.78
20.37
23.05
23.17
23.10
22.85
21.74
24.64
23.18
17.01
23.10
22.95
15
21.79
Net margin%
24.40
21.62
21.98
21.76
24.60
24.97
23.82
26.36
24.89
25.96
25.96
24.97
24.50
21
7.879
P/E ratio (avg)x
23.70
23.57
24.70
25.20
24.81
25.62
25.27
24.22
27.42
30.41
17.74
25.62
25.01
46
26.76
EV/EBITx
34.77
40.29
41.94
42.08
41.24
38.76
42.23
47.93
48.57
51.59
9.591
47.93
42.01
31
14.15
FCF yield (avg)%
4.25
5.01
2.96
5.49
2.50
2.53
1.76
0.40
1.40
3.11
22.95
1.76
2.75
63
12.38
FCF margin%
21.68
21.99
23.19
21.96
20.59
18.05
18.71
17.29
15.31
15.99
23.31
17.29
19.65
94
0.331
FCF / Net incomex
0.754
0.757
0.771
0.763
0.808
0.866
0.960
0.949
1.012
1.015
0.608
0.960
0.837
56
7.76
ROIC%
23.87
25.25
24.35
24.35
23.62
25.98
24.95
26.45
23.81
24.42
25.72
24.95
24.38
18
5.77
Return on equity%
13.79
12.06
12.92
11.97
11.83
13.62
10.73
10.40
8.09
6.23
11.89
10.40
11.90
29
23.66
Return on assets%
9.63
10.97
8.61
8.24
10.90
8.64
7.87
10.19
8.51
10.98
26.60
8.64
9.14
70
80.33
EPS¥
99.69
105.10
98.73
85.39
72.58
65.32
58.91
63.23
54.80
50.85
85.11
(6.87%)
(6.33%)
—
21.19
EPS growth%
15.68
15.74
13.31
14.77
16.83
16.35
18.93
18.92
19.99
19.07
24.94
18.93
16.59
10
142.75
Bookvalue per sh¥
125.52
137.47
146.79
142.25
169.87
198.27
201.55
222.46
250.95
250.52
98.31
8.08%
8.87%
—
135.54
FCF per share¥
92.62
101.09
107.83
114.14
113.23
104.95
93.89
92.21
95.19
105.36
137.00
(1.43%)
0.88%
—
73.94
Dividend per sh¥
151.39
139.58
126.24
109.09
115.22
117.18
102.67
108.64
93.40
97.67
106.22
(3.25%)
(4.39%)
—
10.24
Div yield (avg)%
12.84
12.70
11.40
11.16
13.36
14.98
16.41
18.76
21.49
24.33
29.92
18.76
14.17
87
20.55
Payout ratio%
17.71
20.38
21.83
24.43
27.04
27.00
26.98
26.63
25.02
22.37
22.10
26.63
24.72
52
25.65
Shares (diluted)M
23.83
23.56
20.85
18.54
18.41
17.93
19.18
18.75
18.64
17.94
25.02
(0.51%)
(2.50%)
35
28.44
Buyback yield%
2.60
3.35
4.33
6.36
5.19
8.08
6.14
5.27
4.85
4.96
17.73
5.27
5.07
84
0.184
D/E ratiox
0.624
0.700
0.676
0.643
0.663
0.743
0.672
0.702
0.659
0.713
0.501
0.702
0.674
72
4.551
Enterprise value¥B
3.116
2.816
2.513
2.449
2.161
2.312
2.371
2.385
2.438
2.309
7.877
1.34%
(2.69%)
36
5.240
LT debt¥B
6.148
6.941
6.916
6.721
7.607
7.874
7.412
8.468
8.499
8.101
2.302
1.27%
3.39%
46
Revenue
¥10.56B
2.69%
1.00×
Cost of revenue
¥7.057B
2.86%
1.02×
Operating expenses
¥2.581B
2.54%
0.99×
Goodwill & intangibles
19.71%
Property and equipment
17.12%