4.915
Revenue¥B
9.243
9.394
9.332
9.110
9.039
9.000
9.059
9.058
9.232
9.293
5.257
0.56%
(0.15%)
6
27.07
Revenue growth%
1.22
1.77
0.40
0.40
2.00
3.36
0.97
0.40
0.97
0.40
12.13
0.97
0.97
81
29.39
Gross margin%
15.19
17.79
16.30
14.35
14.87
12.36
13.96
11.39
8.67
7.73
4.70
11.39
14.15
91
20.87
Operating margin%
3.93
1.11
0.93
0.58
0.40
1.92
1.58
3.09
5.69
2.85
6.47
2.85
1.75
60
27.61
Net margin%
5.27
5.54
5.65
7.32
4.88
2.22
2.48
4.81
4.38
2.72
27.06
2.72
4.85
71
26.69
P/E ratio (avg)x
35.78
42.55
47.01
56.22
61.13
73.80
72.69
84.71
101.0
114.7
33.18
84.71
66.91
15
33.51
EV/EBITx
22.23
23.09
23.41
27.66
31.90
32.86
38.19
37.00
38.68
46.44
18.80
38.19
32.38
70
15.67
FCF yield (avg)%
5.67
7.84
8.36
6.40
8.03
8.89
10.98
10.02
11.40
13.63
25.70
10.98
8.62
35
10.85
FCF margin%
17.02
17.48
17.40
15.14
16.90
18.15
20.98
20.51
20.48
17.70
3.02
20.48
17.59
49
0.473
FCF / Net incomex
0.162
0.171
0.181
0.183
0.168
0.154
0.149
0.160
0.144
0.159
1.497
0.154
0.161
54
20.52
ROIC%
14.23
13.72
16.15
14.07
14.39
12.23
13.13
12.43
11.81
12.08
15.45
12.23
13.42
78
21.52
Return on equity%
25.06
27.83
28.35
29.35
28.09
25.29
22.97
21.64
23.07
25.23
7.15
23.07
25.26
92
11.16
Return on assets%
24.48
22.76
25.00
27.52
27.00
26.59
26.97
25.59
27.62
28.91
2.99
26.97
26.78
76
600.68
EPS¥
450.14
473.92
443.29
395.73
439.66
473.74
480.60
491.84
473.50
517.94
617.73
3.33%
1.11%
—
7.44
EPS growth%
14.27
15.67
16.66
17.30
16.49
16.19
13.38
14.71
13.64
13.86
12.99
13.86
15.19
34
120.39
Bookvalue per sh¥
904.22
899.81
902.56
927.40
1,074
1,102
1,294
1,448
1,628
1,945
239.50
12.60%
8.85%
—
351.84
FCF per share¥
435.29
497.83
545.34
560.88
592.28
622.19
607.98
667.68
743.16
779.32
510.65
5.64%
6.05%
—
535.72
Dividend per sh¥
211.03
221.41
229.84
258.27
284.67
327.87
332.52
377.67
412.99
451.71
245.86
9.67%
8.91%
—
2.79
Div yield (avg)%
22.99
22.39
23.67
22.33
22.09
24.07
24.49
25.83
24.64
24.87
7.56
24.64
23.87
29
4.33
Payout ratio%
26.56
24.47
25.11
26.19
29.16
31.89
31.47
31.70
32.77
31.44
22.67
31.70
30.30
91
3.209
Shares (diluted)M
5.946
6.107
7.159
7.795
8.403
8.528
9.159
9.360
9.134
9.949
3.335
3.44%
7.03%
9
3.04
Buyback yield%
25.01
23.77
21.61
21.39
22.44
25.15
22.72
24.01
26.12
27.93
28.14
25.15
23.89
26
1.111
D/E ratiox
1.521
1.473
1.559
1.748
1.685
1.862
1.837
1.979
1.872
2.119
1.681
1.872
1.792
83
3.138
Enterprise value¥B
4.959
5.173
4.603
4.649
4.601
4.649
4.609
4.936
4.297
4.206
5.593
(1.78%)
(2.05%)
75
3.985
LT debt¥B
0.618
0.559
0.604
0.579
0.510
0.502
0.501
0.545
0.506
0.535
3.897
0.96%
(2.12%)
69
Revenue
¥9.293B
(0.15%)
1.00×
Cost of revenue
¥6.505B
(0.15%)
1.00×
Operating expenses
¥2.042B
(0.12%)
1.00×
Property and equipment
16.53%