5.627
Revenue¥B
12.06
12.59
13.24
13.83
14.05
14.19
14.73
15.20
16.00
16.63
6.123
3.42%
3.48%
44
15.32
Revenue growth%
0.40
0.40
1.38
3.62
0.70
0.40
1.31
0.40
0.40
3.03
16.49
0.40
0.55
27
9.82
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.43
1.67
2.40
4.87
5.28
5.14
2.43
1.03
81
24.10
Operating margin%
9.14
11.04
12.72
15.36
17.10
15.78
12.99
11.50
13.64
13.55
4.59
13.55
13.27
13
2.15
Net margin%
4.04
1.31
0.40
0.40
0.40
1.47
0.40
1.53
2.42
5.22
16.53
1.53
1.39
48
16.23
P/E ratio (avg)x
19.15
16.81
15.93
15.53
15.65
14.62
13.05
12.79
13.16
11.20
20.44
13.05
15.07
77
18.36
EV/EBITx
11.40
12.15
11.98
12.69
13.14
12.93
14.86
17.37
17.24
19.28
29.11
17.24
13.03
68
5.11
FCF yield (avg)%
15.80
14.57
16.48
14.76
12.14
10.42
11.90
13.48
13.31
13.69
8.48
13.31
13.59
10
5.40
FCF margin%
17.52
14.83
15.91
13.45
10.67
8.40
9.91
11.96
13.77
13.15
14.91
11.96
13.30
31
1.507
FCF / Net incomex
0.683
0.614
0.663
0.693
0.683
0.611
0.549
0.536
0.558
0.505
1.673
0.549
0.613
20
3.36
ROIC%
37.42
38.97
37.20
39.31
38.31
36.77
36.20
35.51
37.74
35.06
23.71
36.20
37.31
47
26.89
Return on equity%
22.84
21.61
22.46
23.68
22.67
20.78
21.79
20.72
20.73
18.68
2.17
20.73
21.70
84
8.84
Return on assets%
12.59
15.05
12.59
14.47
15.44
18.03
18.95
18.03
18.16
20.27
3.01
18.16
16.73
89
89.57
EPS¥
179.51
171.18
198.33
227.87
254.48
281.44
270.26
298.19
318.12
317.28
92.99
4.51%
6.04%
—
12.15
EPS growth%
12.53
11.04
13.58
11.35
9.74
12.43
13.64
15.57
17.44
17.84
20.00
15.57
13.05
34
40.75
Bookvalue per sh¥
39.64
42.69
49.23
53.47
54.33
64.01
66.77
70.63
81.53
92.85
29.62
11.31%
10.86%
—
76.74
FCF per share¥
60.82
64.29
71.84
80.72
76.10
85.10
82.27
82.76
86.26
81.71
55.54
1.43%
2.51%
—
73.66
Dividend per sh¥
168.86
161.29
165.16
161.49
185.15
195.66
203.20
191.43
188.58
199.20
56.95
1.47%
3.06%
—
26.89
Div yield (avg)%
9.18
7.93
6.41
8.05
10.78
8.00
8.91
7.38
8.71
6.96
22.92
8.00
8.02
25
11.78
Payout ratio%
3.04
2.04
0.40
0.40
0.40
0.40
2.69
3.50
2.55
4.49
3.25
2.69
2.30
20
62.93
Shares (diluted)M
62.05
53.92
56.36
51.79
47.12
50.96
45.03
43.19
42.89
43.73
63.34
(1.48%)
(3.08%)
6
13.30
Buyback yield%
11.16
9.57
10.63
11.60
9.04
10.33
7.75
6.85
6.62
5.38
25.06
6.85
9.30
81
1.017
D/E ratiox
0.343
0.365
0.346
0.307
0.312
0.281
0.291
0.314
0.272
0.276
1.548
0.281
0.310
42
5.331
Enterprise value¥B
20.19
24.47
29.45
28.92
34.51
37.80
39.06
44.32
48.48
54.86
10.48
9.71%
12.51%
26
5.053
LT debt¥B
2.506
2.606
2.432
2.518
2.374
2.305
2.456
2.620
2.853
2.969
3.768
4.58%
1.07%
31
Revenue
¥16.63B
3.48%
1.00×
Cost of revenue
¥7.887B
3.16%
0.97×
Operating expenses
¥3.892B
3.54%
1.01×
Property and equipment
21.33%