3.370
Revenue¥B
5.096
5.557
5.869
6.271
6.912
7.604
8.112
8.683
9.314
10.04
3.475
7.75%
7.81%
83
28.48
Revenue growth%
27.28
26.18
27.58
27.70
25.49
23.80
21.81
19.06
16.83
15.44
17.51
19.06
24.65
20
28.91
Gross margin%
0.40
2.99
4.04
2.12
1.56
0.40
0.40
3.38
3.40
2.01
2.29
2.01
2.06
10
8.42
Operating margin%
31.29
29.05
31.17
31.03
29.75
32.50
29.89
30.61
31.17
30.45
16.60
30.61
30.82
56
5.52
Net margin%
22.00
22.83
23.70
22.41
21.42
19.05
19.90
21.87
23.66
25.69
3.05
21.87
22.21
67
6.609
P/E ratio (avg)x
38.18
44.67
53.18
58.38
65.69
70.16
83.45
93.79
93.29
97.03
7.665
93.29
67.93
11
10.40
EV/EBITx
18.48
17.56
18.28
18.91
17.76
18.28
19.97
21.36
20.11
17.90
21.59
19.97
18.38
93
24.94
FCF yield (avg)%
1.56
0.61
2.09
0.40
1.13
0.90
2.61
0.40
1.65
1.69
27.38
1.65
1.35
19
29.81
FCF margin%
7.47
5.05
7.04
9.17
7.86
9.07
9.01
11.76
14.00
14.28
8.97
11.76
9.04
64
0.698
FCF / Net incomex
0.861
0.902
1.031
1.058
1.038
1.180
1.302
1.469
1.475
1.450
0.744
1.450
1.119
29
5.91
ROIC%
15.32
15.32
18.19
21.09
18.96
21.07
18.56
19.00
19.12
20.47
7.41
19.12
18.98
31
15.24
Return on equity%
14.39
13.97
11.56
12.65
12.17
14.88
15.14
17.75
20.49
19.34
25.82
17.75
14.64
31
19.91
Return on assets%
16.51
16.82
17.97
17.71
19.59
19.41
20.93
19.14
19.63
20.67
13.32
19.63
19.27
30
263.69
EPS¥
187.80
193.80
192.78
179.70
184.81
189.55
211.08
240.32
228.99
249.45
282.06
6.18%
2.48%
—
20.59
EPS growth%
29.34
31.74
30.38
28.89
31.51
28.93
31.32
31.40
32.22
29.31
27.93
31.32
30.85
88
269.89
Bookvalue per sh¥
228.14
225.31
203.18
201.09
216.68
233.61
245.11
237.65
226.18
205.03
71.86
(1.10%)
(0.89%)
—
341.02
FCF per share¥
80.32
77.52
69.49
76.21
73.19
78.45
85.00
77.03
76.56
78.48
87.08
1.41%
(0.60%)
—
91.62
Dividend per sh¥
236.05
264.07
252.53
288.50
342.19
343.06
352.06
362.84
385.92
385.22
314.45
2.40%
4.52%
—
14.02
Div yield (avg)%
35.77
34.72
36.91
36.40
35.26
33.17
32.18
31.72
31.06
33.89
22.00
32.18
34.31
81
17.96
Payout ratio%
25.03
22.59
24.45
21.85
19.95
20.64
17.71
15.62
16.25
18.87
9.74
17.71
20.30
35
24.29
Shares (diluted)M
33.78
35.18
40.16
44.73
43.76
44.09
49.41
52.98
56.79
60.56
23.92
6.72%
7.49%
74
7.61
Buyback yield%
4.43
5.83
8.25
10.43
12.02
13.91
12.74
15.16
15.46
13.15
15.44
13.91
12.38
92
1.731
D/E ratiox
1.637
1.612
1.867
2.042
2.289
2.706
2.672
2.657
3.144
3.688
0.578
2.706
2.473
56
8.477
Enterprise value¥B
14.19
16.14
16.01
15.88
15.52
17.31
17.70
16.46
17.33
19.80
3.149
4.99%
2.85%
77
4.401
LT debt¥B
4.871
4.597
4.824
5.054
5.558
5.796
6.158
5.777
5.278
5.408
5.106
(0.54%)
0.98%
35
Revenue
¥10.04B
7.81%
1.00×
Cost of revenue
¥6.979B
7.86%
1.00×
Operating expenses
¥1.919B
7.94%
1.01×
Property and equipment
15.94%
Spread over hurdle
(3.28%)