8.016
Revenue¥B
7.808
8.114
8.347
8.824
9.090
9.292
9.550
9.787
10.02
10.47
8.664
2.87%
3.50%
85
22.22
Revenue growth%
9.22
10.59
12.23
14.71
12.02
10.62
12.99
15.22
12.58
10.68
23.16
12.58
12.13
94
23.84
Gross margin%
13.00
15.79
13.77
13.38
11.60
8.89
9.66
7.71
5.09
5.73
18.28
7.71
10.63
60
10.08
Operating margin%
13.65
11.84
9.96
7.14
5.72
6.68
6.56
4.11
2.78
4.42
23.04
4.42
6.62
6
29.13
Net margin%
24.15
23.74
21.24
22.73
23.02
20.24
22.11
19.51
20.19
18.46
3.69
20.19
21.67
23
22.58
P/E ratio (avg)x
40.66
37.59
39.97
42.40
42.52
48.22
54.99
58.84
65.28
65.98
34.55
58.84
45.37
68
34.35
EV/EBITx
13.79
15.93
17.70
20.13
21.02
22.70
24.08
26.37
27.12
31.28
12.02
26.37
21.86
61
16.45
FCF yield (avg)%
0.40
2.10
0.40
0.40
1.35
2.27
4.56
5.50
6.40
9.31
28.39
5.50
2.19
89
26.33
FCF margin%
13.88
14.91
16.26
15.51
16.97
18.86
21.20
21.02
18.54
16.39
11.09
18.86
16.68
16
1.710
FCF / Net incomex
1.333
1.288
1.138
1.229
1.159
1.026
0.959
0.941
0.966
0.821
0.206
0.959
1.082
33
13.48
ROIC%
25.24
26.92
24.35
24.70
26.74
25.00
24.21
25.84
23.43
22.85
6.37
24.21
24.85
72
12.77
Return on equity%
15.77
15.28
17.74
15.63
13.47
12.45
14.67
13.58
15.52
14.11
3.28
14.11
14.97
50
19.05
Return on assets%
3.75
2.92
5.72
7.33
8.64
7.27
6.73
9.29
6.51
7.08
16.24
7.08
6.90
64
467.98
EPS¥
263.65
265.64
289.32
344.70
366.90
363.22
358.91
375.41
414.01
432.32
487.89
3.34%
4.67%
—
28.68
EPS growth%
20.15
21.48
19.47
16.90
14.23
12.05
11.45
9.60
10.67
10.60
19.99
10.67
13.14
69
359.42
Bookvalue per sh¥
157.76
149.74
139.69
131.55
119.63
115.69
120.62
122.15
120.99
122.04
367.85
0.40%
(2.35%)
—
76.58
FCF per share¥
178.73
202.48
206.39
232.07
273.69
284.20
338.45
373.96
429.80
438.02
349.64
9.86%
10.38%
—
451.03
Dividend per sh¥
589.39
632.89
624.63
578.89
576.67
615.88
679.05
773.74
766.77
863.13
120.66
8.40%
4.95%
—
3.82
Div yield (avg)%
20.62
21.86
20.10
22.65
24.51
27.31
29.19
27.98
28.16
25.33
24.91
27.98
24.92
38
5.04
Payout ratio%
28.47
29.97
31.08
32.93
32.41
34.75
35.00
36.75
38.01
40.66
20.74
36.75
33.84
8
28.57
Shares (diluted)M
39.29
41.83
48.34
51.69
49.61
47.25
55.66
61.43
61.96
64.32
27.37
5.33%
5.64%
63
23.04
Buyback yield%
7.55
10.40
12.55
13.32
12.27
12.89
10.61
13.48
13.79
16.41
10.74
13.48
12.72
38
1.270
D/E ratiox
1.677
1.576
1.649
1.599
1.641
1.817
1.750
1.962
2.101
2.105
1.219
1.962
1.714
90
6.498
Enterprise value¥B
5.481
5.714
5.337
5.691
5.341
5.378
5.851
5.235
5.555
6.162
10.96
2.90%
2.13%
45
1.559
LT debt¥B
6.803
6.135
6.523
6.779
6.457
5.538
5.063
4.446
4.010
4.099
1.400
(8.69%)
(5.58%)
36
Revenue
¥10.47B
3.50%
1.00×
Cost of revenue
¥6.690B
3.79%
1.03×
Operating expenses
¥1.636B
3.32%
0.98×
Property and equipment
16.96%