43.59
Revenue¥B
34.09
35.35
35.58
37.26
38.78
39.96
40.98
42.48
44.32
45.57
45.31
3.28%
3.42%
24
16.44
Revenue growth%
17.30
18.29
20.54
23.49
20.49
18.01
17.89
16.08
15.12
17.69
3.35
17.69
17.95
39
11.54
Gross margin%
27.53
27.57
26.08
28.59
28.97
29.06
28.42
27.50
29.86
30.88
8.91
29.06
28.50
72
24.46
Operating margin%
5.25
2.43
3.99
2.43
2.54
4.46
5.77
5.45
6.55
5.62
6.19
5.62
4.86
57
21.66
Net margin%
11.94
14.73
14.17
14.54
16.43
17.25
18.28
19.56
16.90
16.77
23.48
17.25
16.60
52
11.13
P/E ratio (avg)x
13.40
15.14
16.72
15.87
14.86
16.98
15.50
15.43
15.63
16.04
35.98
15.63
15.56
60
34.11
EV/EBITx
40.76
40.90
41.15
46.34
48.06
55.77
62.12
67.74
80.52
85.37
19.26
67.74
51.92
68
19.76
FCF yield (avg)%
14.08
15.26
17.68
18.70
19.93
20.90
19.90
17.32
16.97
18.08
18.68
18.08
17.88
62
20.20
FCF margin%
6.07
6.96
9.83
9.39
12.09
14.45
14.06
14.42
15.93
14.85
12.42
14.45
13.08
15
1.588
FCF / Net incomex
1.124
1.044
0.972
1.010
0.963
1.116
1.138
1.113
1.228
1.175
0.252
1.138
1.114
71
18.87
ROIC%
12.63
11.24
10.91
13.69
12.18
14.32
16.84
18.03
19.01
19.55
8.05
18.03
14.01
34
16.46
Return on equity%
16.40
18.59
20.64
18.52
15.93
14.85
16.22
18.90
20.85
23.55
22.44
18.90
18.56
23
11.54
Return on assets%
17.55
17.21
18.93
17.38
15.06
17.36
17.20
15.58
18.51
16.16
20.75
17.20
17.29
93
360.10
EPS¥
318.55
323.92
319.73
331.50
363.65
318.43
284.73
272.99
261.35
261.33
394.86
(6.39%)
(3.18%)
—
4.24
EPS growth%
12.50
14.15
14.59
11.66
9.38
7.11
7.48
8.81
11.27
10.47
29.55
8.81
10.87
88
162.00
Bookvalue per sh¥
81.22
84.43
93.42
105.33
107.88
116.49
107.07
101.79
112.27
101.55
366.21
(1.20%)
2.67%
—
261.66
FCF per share¥
179.57
185.37
188.37
184.98
218.22
242.08
236.79
233.00
234.03
237.25
396.59
1.69%
4.42%
—
350.67
Dividend per sh¥
673.75
684.20
662.99
747.57
738.50
774.48
793.37
803.75
814.86
949.94
389.75
5.16%
4.96%
—
28.39
Div yield (avg)%
15.67
16.29
15.65
15.35
15.27
12.93
14.10
16.89
17.25
18.39
22.39
16.89
15.66
69
13.48
Payout ratio%
23.47
24.74
25.19
27.88
30.02
31.10
31.22
33.24
35.47
36.54
27.97
33.24
30.56
62
38.03
Shares (diluted)M
60.66
70.00
70.74
73.82
73.92
79.60
80.25
79.23
75.11
85.94
38.69
3.06%
4.72%
43
12.25
Buyback yield%
11.87
12.84
11.58
8.77
6.43
5.27
5.59
7.30
7.08
7.45
3.06
7.08
7.37
94
1.081
D/E ratiox
1.313
1.265
1.452
1.441
1.685
1.815
2.001
1.907
2.131
2.405
1.231
2.001
1.750
55
35.17
Enterprise value¥B
51.32
55.95
56.96
56.87
62.71
74.48
72.74
77.96
89.74
107.0
11.42
11.28%
8.18%
95
37.56
LT debt¥B
34.84
38.94
40.35
44.87
42.38
48.08
49.07
45.10
42.00
45.69
37.43
1.52%
2.65%
19
Revenue
¥45.57B
3.42%
1.00×
Cost of revenue
¥21.98B
3.79%
1.04×
Operating expenses
¥10.18B
3.09%
0.97×
Property and equipment
16.67%