45.75
Revenue¥B
16.07
17.84
19.62
20.89
22.98
25.34
27.60
30.09
33.39
36.08
46.79
9.44%
9.36%
65
6.24
Revenue growth%
7.49
5.13
4.15
2.44
1.43
3.42
5.55
2.70
1.73
3.17
9.76
3.17
3.29
6
19.05
Gross margin%
11.18
8.74
9.07
7.42
4.91
4.44
3.77
1.18
1.27
0.40
16.10
1.27
4.67
56
17.32
Operating margin%
23.87
24.74
23.60
20.69
21.47
23.04
20.51
19.62
20.91
20.37
28.76
20.51
21.19
41
28.38
Net margin%
17.08
15.02
14.82
13.42
13.51
13.21
15.23
13.41
14.15
13.05
26.27
13.41
13.83
27
23.08
P/E ratio (avg)x
18.95
20.86
18.81
20.91
18.97
18.95
21.21
19.37
20.68
22.73
9.778
20.68
20.03
5
19.75
EV/EBITx
12.46
13.73
14.71
14.88
16.30
15.53
15.25
15.18
15.75
15.52
24.98
15.52
15.21
34
23.85
FCF yield (avg)%
26.59
24.53
21.65
19.88
18.82
20.23
19.17
20.64
20.68
18.99
26.66
20.23
20.43
28
10.11
FCF margin%
22.63
22.37
25.34
22.61
24.41
24.40
22.98
25.11
22.87
20.95
15.82
22.98
22.92
74
1.530
FCF / Net incomex
1.383
1.463
1.413
1.266
1.348
1.314
1.491
1.372
1.383
1.385
1.032
1.383
1.383
62
17.66
ROIC%
14.31
11.46
11.54
12.22
12.15
12.29
14.95
12.60
13.94
14.13
14.69
13.94
12.44
18
21.25
Return on equity%
28.91
29.09
30.77
32.12
30.98
33.82
32.27
35.24
32.36
30.77
6.78
32.36
31.55
64
15.86
Return on assets%
7.02
9.36
8.04
7.66
10.40
10.24
9.56
7.84
10.34
8.85
8.27
9.56
9.11
81
213.44
EPS¥
183.46
181.88
168.27
170.51
183.46
160.72
176.19
178.71
174.02
158.73
217.88
(2.85%)
(0.47%)
—
29.13
EPS growth%
31.01
29.22
31.41
31.60
28.78
26.27
28.02
26.09
24.74
24.26
9.85
26.09
28.40
22
68.64
Bookvalue per sh¥
51.78
50.73
50.40
56.00
52.56
48.49
43.97
49.84
49.04
55.13
124.56
0.96%
(0.16%)
—
195.65
FCF per share¥
207.16
221.86
240.08
226.48
202.53
201.54
209.74
209.12
187.68
208.08
230.48
0.54%
0.73%
—
230.36
Dividend per sh¥
147.09
150.36
137.01
152.15
149.79
153.81
138.19
148.46
149.85
168.64
32.82
2.40%
2.08%
—
25.97
Div yield (avg)%
8.53
8.80
6.24
9.01
11.62
14.57
16.04
16.51
13.56
11.34
28.39
14.57
11.48
42
12.67
Payout ratio%
21.82
21.92
20.25
18.27
20.08
17.33
19.74
21.84
24.42
25.12
20.54
21.84
21.03
68
64.68
Shares (diluted)M
89.16
104.1
107.4
122.1
128.3
135.7
140.1
157.6
161.8
159.1
63.77
4.40%
7.23%
64
19.48
Buyback yield%
12.32
13.84
11.31
11.80
10.75
10.18
11.88
12.57
11.03
12.34
20.22
11.88
11.84
73
0.854
D/E ratiox
2.551
2.466
2.543
2.369
2.424
2.343
2.502
2.737
3.030
3.369
1.331
2.737
2.523
11
23.89
Enterprise value¥B
15.66
18.38
17.81
20.65
24.15
24.23
23.48
24.01
23.67
22.36
44.23
(1.53%)
4.71%
25
32.88
LT debt¥B
7.153
6.868
7.315
8.079
7.596
8.361
7.977
8.810
9.336
9.137
44.93
3.76%
3.54%
89
Revenue
¥36.08B
9.36%
1.00×
Cost of revenue
¥20.56B
9.51%
1.01×
Operating expenses
¥5.496B
8.81%
0.95×
Property and equipment
21.75%