2.262
Revenue¥B
4.693
4.986
5.075
5.228
5.307
5.377
5.625
5.885
6.249
6.457
2.490
4.00%
3.77%
93
15.41
Revenue growth%
5.15
5.98
8.29
6.93
8.13
7.79
9.00
6.38
7.82
9.73
14.68
7.82
7.81
65
20.82
Gross margin%
12.41
11.82
12.82
13.56
11.69
8.81
8.10
7.49
9.70
11.90
8.58
8.81
11.75
62
19.63
Operating margin%
14.05
13.65
13.79
13.36
13.07
14.02
15.91
13.89
12.20
13.45
16.68
13.89
13.72
84
6.97
Net margin%
13.31
14.16
15.23
14.99
14.99
15.10
17.77
16.14
16.54
17.89
6.86
16.54
15.17
12
10.45
P/E ratio (avg)x
5.892
5.712
6.117
5.837
6.435
5.691
5.971
5.269
4.778
4.746
19.35
5.269
5.774
82
33.87
EV/EBITx
11.66
12.72
11.99
13.42
15.73
15.00
17.50
18.27
20.34
19.83
11.37
18.27
15.36
58
18.14
FCF yield (avg)%
24.24
21.38
21.68
19.87
19.08
20.79
20.79
20.42
21.55
23.91
10.04
20.79
21.09
54
14.89
FCF margin%
10.72
11.55
9.16
11.35
13.92
11.51
11.72
11.72
12.36
11.44
10.58
11.72
11.53
71
0.374
FCF / Net incomex
1.526
1.435
1.623
1.632
1.659
1.759
1.782
1.883
1.937
2.087
0.754
1.883
1.709
42
10.09
ROIC%
14.37
12.52
10.82
8.51
10.09
7.79
9.73
8.53
8.24
10.01
26.39
8.53
9.87
54
21.15
Return on equity%
2.07
1.30
0.42
0.40
0.40
0.40
3.36
1.57
0.40
0.40
25.09
0.40
0.41
29
5.24
Return on assets%
10.00
9.77
8.99
6.50
4.48
2.61
5.43
3.78
4.16
1.67
6.78
3.78
4.95
55
242.27
EPS¥
175.84
170.97
179.00
189.36
197.13
212.88
224.35
235.06
273.29
263.92
257.36
6.01%
4.54%
—
17.81
EPS growth%
17.17
17.63
17.99
15.34
13.66
13.31
12.19
10.16
13.04
13.61
24.95
13.04
13.63
82
251.75
Bookvalue per sh¥
240.56
240.33
225.12
243.27
212.16
193.77
170.51
155.04
161.38
157.16
48.17
(5.82%)
(3.84%)
—
69.38
FCF per share¥
357.21
414.54
411.86
441.82
446.13
495.38
581.43
556.81
598.80
665.69
152.22
8.33%
7.49%
—
72.37
Dividend per sh¥
211.27
217.96
251.21
284.47
305.08
316.45
315.44
332.80
345.05
334.34
178.71
1.85%
5.66%
—
12.31
Div yield (avg)%
17.42
14.73
14.78
14.16
13.39
12.68
10.86
11.37
13.19
12.06
4.09
12.06
13.29
67
9.37
Payout ratio%
22.94
20.80
22.93
23.09
22.67
20.09
21.35
23.89
25.61
24.01
13.26
23.89
22.93
83
6.400
Shares (diluted)M
8.083
8.607
9.972
11.02
12.35
11.81
11.19
12.33
13.54
15.08
6.360
4.08%
7.45%
14
21.31
Buyback yield%
21.69
24.15
21.61
21.63
22.04
22.07
24.56
25.88
27.07
25.67
19.60
25.67
23.11
58
1.520
D/E ratiox
1.687
1.584
1.756
1.593
1.613
1.507
1.464
1.368
1.372
1.335
1.584
1.372
1.545
78
4.134
Enterprise value¥B
2.762
2.570
2.524
2.237
2.399
2.588
2.790
2.780
2.491
2.508
7.385
0.89%
(1.57%)
35
7.572
LT debt¥B
6.464
7.291
7.080
6.521
6.476
6.421
6.053
6.000
6.158
6.197
1.164
(0.88%)
(0.01%)
12
Revenue
¥6.457B
3.77%
1.00×
Cost of revenue
¥3.307B
3.86%
1.01×
Operating expenses
¥1.366B
3.94%
1.02×
Property and equipment
19.09%