17.01
Revenue¥B
15.04
16.06
17.21
17.82
18.25
19.26
19.85
20.95
21.65
22.61
18.59
4.37%
4.77%
40
7.08
Revenue growth%
24.48
21.68
19.18
22.17
24.09
26.84
26.35
28.39
26.19
25.34
19.13
26.35
24.91
65
19.73
Gross margin%
7.04
5.65
3.50
1.29
2.52
0.40
0.40
0.40
0.40
2.08
13.73
0.40
1.69
30
13.65
Operating margin%
22.04
23.87
21.15
22.48
25.05
27.57
27.04
25.38
26.08
24.14
21.43
26.08
24.59
94
5.79
Net margin%
14.20
11.83
13.29
12.56
12.68
14.10
14.69
17.10
19.37
20.35
28.41
17.10
14.15
9
28.84
P/E ratio (avg)x
6.148
6.896
7.477
7.445
7.511
7.778
7.405
7.253
7.532
7.342
21.82
7.405
7.425
29
38.00
EV/EBITx
18.55
20.17
18.30
17.52
16.56
15.90
14.26
15.79
14.13
14.88
8.394
14.88
16.23
25
9.02
FCF yield (avg)%
7.28
9.13
7.57
10.09
9.39
7.93
6.85
9.02
9.17
10.58
18.65
9.02
9.08
21
10.92
FCF margin%
18.74
19.15
18.90
16.80
14.76
16.30
14.84
15.94
17.61
18.36
7.21
16.30
17.21
45
1.478
FCF / Net incomex
0.887
0.850
0.858
0.828
0.770
0.808
0.747
0.695
0.699
0.666
1.008
0.699
0.789
24
25.66
ROIC%
3.25
1.33
0.40
1.44
1.55
0.40
1.15
0.40
0.40
1.06
6.66
0.40
1.10
45
7.90
Return on equity%
8.63
6.32
5.77
3.63
3.36
0.81
1.03
2.33
3.99
4.65
21.60
2.33
3.81
73
21.24
Return on assets%
10.77
9.96
7.23
5.15
6.09
8.28
9.36
7.44
4.75
6.23
23.23
7.44
7.34
86
629.37
EPS¥
1,345
1,385
1,408
1,439
1,430
1,403
1,691
1,713
1,782
2,060
667.22
7.58%
6.01%
—
7.43
EPS growth%
3.06
3.46
1.65
0.40
1.37
0.76
3.18
2.94
5.83
8.44
10.21
3.18
3.00
39
141.96
Bookvalue per sh¥
750.63
637.04
572.44
600.97
626.08
550.88
589.59
538.90
552.57
505.89
423.39
(4.17%)
(3.24%)
—
581.45
FCF per share¥
263.83
255.64
227.45
210.03
213.89
206.41
176.32
185.58
198.84
201.89
250.00
(1.15%)
(2.84%)
—
603.30
Dividend per sh¥
838.33
900.82
1,050
1,108
1,101
1,226
1,355
1,370
1,545
1,706
387.58
9.16%
7.50%
—
25.88
Div yield (avg)%
17.42
15.71
16.11
15.13
12.15
10.39
8.62
6.67
7.13
8.80
6.29
8.62
11.27
50
8.75
Payout ratio%
3.43
3.74
2.72
2.34
2.14
0.40
2.42
1.39
0.40
0.40
5.89
0.40
2.24
38
14.39
Shares (diluted)M
14.08
14.70
14.43
14.43
13.09
13.51
13.81
13.96
14.95
15.16
14.81
2.97%
1.00%
11
22.37
Buyback yield%
18.06
17.69
15.71
14.27
11.38
10.02
9.31
11.45
12.53
12.23
23.95
11.45
12.38
38
1.377
D/E ratiox
0.588
0.621
0.693
0.757
0.866
0.945
1.088
1.066
1.283
1.352
0.279
1.088
0.905
61
5.337
Enterprise value¥B
15.87
14.35
15.68
17.04
17.24
16.17
14.75
16.66
15.64
14.16
9.774
(3.86%)
0.07%
74
17.91
LT debt¥B
5.611
5.587
6.488
6.336
7.145
7.922
9.040
9.403
10.46
11.51
7.060
10.01%
6.96%
37
Revenue
¥22.61B
4.77%
1.00×
Cost of revenue
¥15.65B
4.75%
1.00×
Operating expenses
¥3.771B
4.39%
0.96×
Property and equipment
17.04%