0.619
Revenue¥B
5.644
5.664
5.762
5.877
6.034
6.046
6.074
6.195
6.399
6.381
0.676
1.12%
1.44%
48
22.60
Revenue growth%
19.93
22.81
22.97
21.62
20.92
21.52
18.62
17.11
17.01
14.27
21.64
17.11
20.43
7
29.83
Gross margin%
8.56
6.71
4.72
2.62
0.40
0.40
0.40
0.40
2.67
2.39
17.75
0.40
2.51
62
21.21
Operating margin%
27.97
27.87
27.03
25.83
26.06
23.26
22.61
20.68
18.55
19.60
2.49
20.68
24.55
15
10.27
Net margin%
9.61
9.88
7.55
9.48
7.33
5.37
4.36
4.43
1.48
0.40
14.30
4.36
6.35
61
26.61
P/E ratio (avg)x
9.478
8.170
8.389
8.030
8.093
7.109
6.940
6.335
6.800
6.670
9.344
6.800
7.569
25
17.21
EV/EBITx
24.22
24.76
26.31
26.42
26.63
23.80
23.90
23.52
24.38
26.51
10.02
23.90
24.57
22
17.79
FCF yield (avg)%
28.02
25.34
28.00
25.49
26.86
29.61
29.10
31.84
32.85
35.17
19.15
31.84
28.56
90
27.61
FCF margin%
8.03
5.62
8.34
6.58
6.54
9.19
6.57
4.64
3.09
2.82
16.83
4.64
6.55
43
1.569
FCF / Net incomex
1.900
2.046
2.148
2.009
2.246
2.022
2.207
2.202
2.244
2.461
0.890
2.207
2.175
45
16.36
ROIC%
10.01
12.37
12.23
15.20
16.46
15.91
14.80
17.65
18.56
19.43
28.90
17.65
15.55
40
6.37
Return on equity%
23.56
21.51
22.71
22.20
21.86
23.97
21.56
23.07
20.59
20.90
16.50
21.56
22.03
37
22.55
Return on assets%
27.73
25.05
25.07
23.78
21.17
19.46
16.73
18.88
19.37
21.73
9.17
19.37
21.45
38
1,246
EPS¥
328.11
298.06
327.97
329.04
357.57
324.21
296.69
326.33
363.27
322.44
1,336
(2.05%)
(1.33%)
—
19.20
EPS growth%
19.86
21.65
21.56
23.80
21.72
22.44
22.02
22.22
23.96
23.00
19.59
22.44
22.12
89
448.34
Bookvalue per sh¥
607.69
665.84
656.65
653.93
717.56
744.67
814.42
775.89
840.02
787.32
1,005
1.87%
1.52%
—
1,096
FCF per share¥
1,158
1,132
1,135
1,195
1,313
1,415
1,460
1,582
1,646
1,645
615.18
4.62%
3.11%
—
530.69
Dividend per sh¥
458.05
456.36
461.08
464.56
501.55
489.31
424.19
418.42
429.18
405.49
628.98
(4.16%)
(2.38%)
—
8.25
Div yield (avg)%
16.10
18.21
21.03
20.80
17.92
17.07
16.08
18.85
15.91
14.61
15.42
16.08
17.49
37
17.60
Payout ratio%
0.84
1.68
3.56
4.95
7.25
7.90
6.24
5.92
5.89
7.79
13.20
6.24
5.90
27
1.289
Shares (diluted)M
1.633
1.817
2.059
2.107
2.463
2.831
3.338
3.962
4.349
4.915
1.282
14.82%
11.57%
18
15.34
Buyback yield%
18.39
20.74
22.76
24.12
25.30
26.82
26.96
25.54
26.84
27.90
21.42
26.84
25.42
61
0.657
D/E ratiox
0.599
0.627
0.733
0.851
0.999
0.971
1.080
1.140
1.135
1.134
0.716
1.134
0.985
70
4.643
Enterprise value¥B
3.866
4.216
4.596
5.023
5.945
6.273
6.617
7.867
8.359
9.208
2.552
9.14%
11.08%
39
0.853
LT debt¥B
1.951
1.686
1.788
1.869
1.683
1.649
1.629
1.605
1.717
1.803
0.989
1.39%
(0.90%)
91
Revenue
¥6.381B
1.44%
1.00×
Cost of revenue
¥4.467B
1.44%
1.00×
Operating expenses
¥1.345B
1.16%
0.97×
Property and equipment
21.91%