1.426
Revenue¥B
2.697
2.928
3.140
3.418
3.688
3.888
4.096
4.348
4.606
4.889
1.558
5.80%
6.99%
23
29.19
Revenue growth%
21.19
21.31
22.94
22.83
24.94
23.20
22.89
20.15
19.57
18.30
17.22
20.15
22.07
92
6.10
Gross margin%
0.40
0.40
0.40
0.40
0.40
3.29
5.84
5.17
4.81
4.90
5.30
4.90
1.85
67
23.60
Operating margin%
0.40
0.40
0.71
2.61
1.37
0.40
0.40
0.40
2.54
2.25
25.34
0.40
0.55
73
8.26
Net margin%
32.50
31.72
32.77
34.85
35.82
34.27
35.46
38.37
36.69
39.38
5.51
36.69
35.15
87
26.21
P/E ratio (avg)x
24.04
23.18
24.71
26.01
31.00
30.51
35.33
41.17
42.44
41.25
6.243
41.17
30.76
65
16.47
EV/EBITx
51.53
49.36
52.43
57.69
64.88
65.95
61.43
64.76
59.76
63.07
7.879
63.07
60.60
65
4.99
FCF yield (avg)%
29.31
32.23
35.00
32.46
32.14
29.84
30.44
27.79
27.61
25.88
22.13
27.79
30.14
69
29.79
FCF margin%
0.40
3.09
0.40
1.34
3.94
2.87
0.40
3.18
4.63
6.04
23.92
3.18
2.98
25
1.449
FCF / Net incomex
0.555
0.563
0.503
0.488
0.442
0.463
0.488
0.495
0.505
0.480
1.489
0.488
0.492
75
20.68
ROIC%
22.16
24.26
26.53
24.44
22.90
24.92
24.77
23.97
24.35
23.05
29.17
24.35
24.30
38
7.75
Return on equity%
15.60
16.68
18.37
20.67
18.17
19.83
20.22
19.69
18.59
16.42
12.22
19.69
18.48
16
25.81
Return on assets%
8.44
7.27
7.32
6.17
3.66
5.85
7.26
6.35
5.00
7.38
17.35
6.35
6.81
19
348.50
EPS¥
314.04
335.15
315.47
294.72
276.20
262.59
252.49
229.69
198.04
195.55
381.18
(6.67%)
(3.87%)
—
27.51
EPS growth%
12.80
11.98
14.44
12.93
13.84
11.55
12.93
15.44
12.91
12.47
21.42
12.91
12.92
77
400.61
Bookvalue per sh¥
443.23
410.45
389.82
406.19
461.54
429.85
425.93
387.59
398.82
418.55
365.90
(1.94%)
0.46%
—
489.71
FCF per share¥
656.35
692.50
740.87
775.95
881.18
1,009
1,104
1,292
1,289
1,540
352.97
11.81%
10.01%
—
311.61
Dividend per sh¥
175.54
180.03
181.34
161.91
149.21
141.44
134.10
121.35
130.70
134.85
337.46
(2.00%)
(3.76%)
—
28.01
Div yield (avg)%
15.39
15.26
15.08
16.32
17.07
18.63
20.54
19.34
17.86
18.41
5.81
18.63
17.46
50
12.26
Payout ratio%
1.86
0.40
0.40
1.64
1.48
0.40
0.40
0.96
2.11
0.40
19.43
0.40
0.68
41
10.93
Shares (diluted)M
14.06
15.85
16.65
17.64
18.62
19.55
22.03
25.13
28.26
28.54
11.27
8.92%
8.25%
31
22.02
Buyback yield%
14.73
15.31
16.39
14.36
13.19
10.82
13.08
12.68
11.56
13.58
26.89
12.68
13.39
37
1.258
D/E ratiox
0.489
0.504
0.533
0.553
0.521
0.508
0.489
0.454
0.407
0.432
0.131
0.454
0.496
31
2.258
Enterprise value¥B
2.981
2.914
3.111
3.237
3.599
3.777
4.253
4.025
4.495
4.331
1.103
3.77%
4.28%
75
2.259
LT debt¥B
3.950
4.064
4.636
5.407
5.287
5.198
5.296
5.157
5.743
5.613
1.185
1.20%
4.03%
67
Revenue
¥4.889B
6.99%
1.00×
Cost of revenue
¥2.543B
6.83%
0.98×
Operating expenses
¥1.144B
7.35%
1.03×
Property and equipment
18.71%