5.380
Revenue¥B
4.533
4.727
5.029
5.364
5.587
5.897
6.421
6.789
7.391
7.843
5.645
7.02%
6.52%
38
7.71
Revenue growth%
15.41
17.25
17.41
15.95
18.59
16.63
18.59
16.86
15.95
13.27
22.98
16.63
16.74
52
16.22
Gross margin%
6.33
6.31
4.94
6.85
5.38
4.77
4.08
2.14
1.87
0.90
26.77
2.14
4.86
15
21.02
Operating margin%
23.31
21.08
22.34
25.32
27.17
25.57
22.82
20.00
20.51
22.34
21.89
22.34
22.58
20
11.81
Net margin%
3.71
2.41
4.03
4.07
2.42
0.40
0.40
2.08
0.40
1.07
29.49
0.40
2.24
6
28.28
P/E ratio (avg)x
11.65
12.29
13.61
15.86
18.99
20.52
20.55
22.92
23.59
23.13
34.23
22.92
19.75
16
9.778
EV/EBITx
40.14
42.24
41.85
48.07
47.62
47.22
53.26
54.73
63.43
72.36
26.45
54.73
47.84
41
22.24
FCF yield (avg)%
35.09
37.17
36.17
35.34
35.11
35.06
35.48
33.28
30.70
28.29
21.47
33.28
35.10
42
20.79
FCF margin%
24.61
22.57
21.48
18.77
18.84
19.13
17.90
18.84
19.76
22.41
20.38
19.13
19.44
76
0.904
FCF / Net incomex
1.716
1.721
1.771
1.615
1.526
1.622
1.649
1.640
1.449
1.411
1.652
1.622
1.631
51
8.95
ROIC%
21.88
22.71
20.66
23.34
21.09
19.00
17.82
18.62
18.55
20.74
9.99
18.62
20.70
46
8.60
Return on equity%
0.40
0.40
2.95
3.12
0.40
0.40
0.40
0.40
0.40
0.40
24.09
0.40
0.40
65
17.71
Return on assets%
15.98
15.51
13.06
11.30
10.03
9.61
9.44
7.61
7.53
7.06
28.86
7.61
9.82
48
112.95
EPS¥
226.46
232.38
226.83
264.28
245.21
281.68
288.15
315.10
307.36
297.90
122.59
3.97%
3.93%
—
21.69
EPS growth%
8.68
8.63
9.89
8.76
7.62
6.63
4.10
2.52
4.51
5.41
26.05
4.51
7.13
86
151.23
Bookvalue per sh¥
60.44
67.33
77.73
91.94
90.04
92.42
89.65
103.69
105.01
105.07
53.28
3.14%
6.18%
—
113.16
FCF per share¥
114.23
104.96
117.22
118.08
132.89
142.90
139.86
153.04
167.46
155.86
50.24
3.24%
4.00%
—
30.45
Dividend per sh¥
175.07
173.28
167.38
181.88
202.96
224.01
223.36
227.37
242.37
263.66
57.66
5.37%
4.49%
—
15.00
Div yield (avg)%
25.48
28.38
27.79
27.61
27.75
30.23
27.57
27.18
29.79
29.33
6.81
29.33
27.77
22
2.71
Payout ratio%
17.66
18.11
18.85
21.12
20.84
21.89
22.44
19.69
18.38
17.60
5.30
19.69
19.27
26
32.50
Shares (diluted)M
48.15
54.55
57.71
68.15
65.32
75.76
83.93
81.64
79.56
82.74
32.17
4.84%
6.56%
28
5.28
Buyback yield%
31.10
30.11
31.14
31.10
29.22
26.59
26.98
29.67
26.72
28.09
5.57
26.98
29.45
89
0.267
D/E ratiox
1.048
0.980
0.983
1.027
0.983
0.887
0.952
1.054
1.177
1.265
0.890
1.054
1.005
9
1.983
Enterprise value¥B
6.331
5.602
5.061
4.939
4.495
4.717
4.547
4.748
5.097
5.511
7.146
4.16%
(1.41%)
58
1.360
LT debt¥B
10.32
9.467
10.56
10.60
9.765
10.71
12.17
12.60
12.63
13.52
6.205
6.73%
3.49%
10
Revenue
¥7.843B
6.52%
1.00×
Cost of revenue
¥4.960B
6.04%
0.96×
Operating expenses
¥1.715B
7.14%
1.06×
Property and equipment
18.92%
Cash and investments
15.79%
Spread over hurdle
(2.77%)