0.444
Revenue¥B
2.051
2.155
2.229
2.247
2.279
2.353
2.398
2.509
2.640
2.756
0.459
3.88%
3.49%
22
11.10
Revenue growth%
3.11
4.68
4.91
6.11
6.42
9.21
9.31
12.02
13.06
13.29
15.64
12.02
7.81
57
23.46
Gross margin%
3.61
5.30
2.87
0.90
0.92
0.40
1.27
0.40
3.33
2.43
15.93
1.27
1.85
44
21.06
Operating margin%
9.54
8.26
6.84
4.77
5.59
8.39
9.02
11.60
9.29
12.26
24.19
9.29
8.71
63
4.89
Net margin%
24.90
22.91
25.78
27.53
26.42
28.38
31.22
29.75
26.94
28.84
24.61
28.84
27.24
51
28.36
P/E ratio (avg)x
40.01
42.96
43.81
43.43
46.48
43.07
45.97
46.55
53.67
50.05
36.90
46.55
44.89
74
19.92
EV/EBITx
20.38
19.31
16.78
18.34
19.76
21.84
19.20
19.72
20.90
18.94
13.70
19.72
19.51
81
10.53
FCF yield (avg)%
11.29
8.67
7.94
7.96
8.98
6.98
4.14
1.49
1.08
2.85
25.16
2.85
7.46
16
11.82
FCF margin%
22.30
20.81
21.02
19.61
16.98
15.94
15.47
16.81
17.18
16.13
5.60
16.13
17.08
47
0.941
FCF / Net incomex
1.508
1.526
1.607
1.613
1.672
1.900
2.052
2.067
2.159
2.221
1.447
2.067
1.786
45
9.41
ROIC%
13.31
10.81
12.54
14.46
15.12
17.15
17.39
17.17
18.98
19.98
5.72
17.39
16.14
11
17.25
Return on equity%
14.98
12.24
11.17
12.64
15.18
13.83
14.02
16.70
14.17
16.50
22.55
14.17
14.10
6
20.55
Return on assets%
15.32
17.68
16.44
15.81
16.97
17.06
15.50
15.73
16.69
16.51
28.72
16.51
16.48
29
96.72
EPS¥
898.39
967.29
1,073
1,294
1,279
1,386
1,574
1,904
2,201
2,274
106.62
12.19%
11.33%
—
8.00
EPS growth%
23.12
24.43
26.36
28.52
27.48
25.58
26.29
26.19
24.59
24.06
13.26
25.58
25.89
5
646.27
Bookvalue per sh¥
401.90
404.06
405.14
399.12
390.92
350.65
347.70
330.98
308.16
303.98
308.96
(4.91%)
(3.43%)
—
217.93
FCF per share¥
333.67
325.04
323.63
315.58
343.53
376.00
385.12
446.00
467.94
478.77
206.93
6.86%
3.77%
—
457.92
Dividend per sh¥
566.59
638.17
630.54
606.05
648.23
701.70
689.45
652.31
615.96
655.16
314.24
0.21%
1.11%
—
17.66
Div yield (avg)%
9.69
7.23
9.81
12.66
14.47
15.99
16.57
16.40
14.49
11.89
4.72
15.99
13.56
90
27.78
Payout ratio%
8.31
7.82
7.33
9.89
8.42
6.19
8.57
11.14
9.40
9.28
14.56
9.28
8.50
69
4.333
Shares (diluted)M
4.712
4.608
5.041
5.715
5.307
5.218
5.107
5.319
5.799
6.565
4.274
4.35%
2.73%
66
22.15
Buyback yield%
30.73
31.33
33.27
32.68
29.84
29.78
27.01
26.60
24.14
25.24
4.89
26.60
29.81
38
0.653
D/E ratiox
0.856
0.809
0.855
0.803
0.853
0.855
0.847
0.798
0.901
0.904
0.226
0.855
0.854
23
2.116
Enterprise value¥B
0.400
0.473
0.572
0.619
0.708
0.849
0.873
0.942
1.020
1.042
0.838
8.05%
11.92%
14
1.843
LT debt¥B
3.611
4.019
4.170
4.978
4.870
5.611
6.390
6.676
7.744
9.227
2.115
13.63%
11.65%
80
Revenue
¥2.756B
3.49%
1.00×
Cost of revenue
¥1.616B
3.36%
0.99×
Operating expenses
¥465.1M
3.49%
1.00×
Property and equipment
15.85%