5.383
Revenue¥B
14.77
15.99
16.87
18.56
19.90
21.82
23.26
25.14
27.37
30.15
5.922
8.66%
8.46%
51
15.84
Revenue growth%
20.73
22.22
20.29
18.56
15.74
14.28
14.20
14.10
12.41
12.80
15.65
14.10
15.01
16
21.65
Gross margin%
21.47
18.48
16.16
15.62
12.79
10.96
8.83
9.14
10.25
7.80
28.82
9.14
11.88
75
5.36
Operating margin%
7.87
9.69
10.25
11.56
11.62
11.40
13.91
12.86
14.71
15.92
23.54
13.91
11.59
65
9.62
Net margin%
22.67
22.30
25.17
27.45
26.95
25.43
23.18
20.66
20.84
19.92
10.47
20.84
22.93
12
9.270
P/E ratio (avg)x
29.70
32.78
38.52
38.02
39.54
38.90
42.40
43.26
46.54
50.43
31.49
43.26
39.22
88
27.96
EV/EBITx
24.61
27.59
26.84
29.79
35.59
36.55
37.91
44.54
53.59
61.68
22.03
44.54
36.07
17
25.25
FCF yield (avg)%
6.76
8.39
11.11
11.98
14.25
13.86
14.97
13.03
15.86
14.30
18.49
14.30
13.45
40
19.82
FCF margin%
27.35
28.89
30.62
32.43
34.19
36.54
36.02
38.23
40.12
37.63
7.76
37.63
35.10
65
1.755
FCF / Net incomex
0.666
0.724
0.778
0.779
0.887
0.897
0.872
1.016
1.149
1.137
1.132
1.016
0.879
54
29.32
ROIC%
16.21
15.85
14.98
15.08
14.59
16.97
17.74
20.64
21.09
23.25
17.54
20.64
16.59
88
16.50
Return on equity%
12.52
10.39
12.39
9.85
9.19
10.22
10.87
11.54
11.58
12.29
18.85
11.54
11.21
18
12.60
Return on assets%
9.36
7.93
9.93
8.51
6.80
8.87
7.69
9.52
10.86
8.30
28.08
8.87
8.69
18
365.48
EPS¥
725.92
793.18
786.26
900.24
978.33
1,150
1,271
1,292
1,538
1,796
390.88
12.92%
10.57%
—
5.64
EPS growth%
9.07
10.57
12.11
11.17
11.17
12.07
9.37
10.69
10.91
9.86
10.69
10.69
10.80
67
388.71
Bookvalue per sh¥
656.34
674.93
736.05
838.26
814.90
905.35
912.67
884.55
1,019
970.60
774.19
3.56%
5.34%
—
787.53
FCF per share¥
368.57
402.09
426.67
446.94
445.56
437.04
406.97
443.89
403.25
375.49
160.19
(3.36%)
(1.28%)
—
461.33
Dividend per sh¥
710.66
688.54
694.52
654.81
699.25
648.38
712.91
775.65
710.80
785.17
504.43
2.34%
1.44%
—
7.74
Div yield (avg)%
22.03
24.74
26.74
27.02
29.90
28.14
25.96
26.50
27.59
26.69
10.13
26.69
26.71
47
11.92
Payout ratio%
35.10
35.58
37.25
39.03
41.83
41.48
43.43
44.69
43.02
45.41
8.69
43.43
41.65
71
18.03
Shares (diluted)M
29.34
30.10
34.91
40.15
45.56
51.02
53.12
56.15
62.23
72.07
17.93
9.61%
10.60%
35
15.70
Buyback yield%
3.75
4.55
5.56
8.42
7.47
6.73
7.02
7.36
5.66
2.92
19.63
6.73
6.20
34
0.904
D/E ratiox
1.481
1.551
1.743
1.580
1.665
1.615
1.441
1.614
1.811
2.021
0.716
1.615
1.615
83
2.144
Enterprise value¥B
2.969
2.559
2.644
2.807
2.384
2.366
2.276
2.461
2.301
2.503
21.90
0.98%
(1.29%)
53
12.18
LT debt¥B
12.82
13.95
13.75
13.77
14.11
14.55
13.99
15.87
17.86
17.95
18.85
4.93%
3.16%
37
Revenue
¥30.15B
8.46%
1.00×
Cost of revenue
¥16.41B
8.78%
1.03×
Operating expenses
¥4.823B
7.43%
0.91×
Property and equipment
15.64%
Spread over hurdle
32.00%