34.58
Revenue¥B
79.79
78.55
77.08
77.07
77.82
76.93
75.93
75.90
74.71
76.14
37.54
(0.44%)
(0.55%)
19
11.31
Revenue growth%
21.93
22.61
25.35
26.13
27.59
26.98
28.86
27.32
25.56
22.61
2.26
26.98
25.84
51
23.30
Gross margin%
32.86
30.29
30.85
28.23
26.56
25.01
25.31
25.81
27.36
25.21
22.06
25.31
26.96
51
4.19
Operating margin%
7.25
5.85
7.38
8.66
7.59
7.56
8.80
9.92
10.22
9.87
13.33
9.87
8.12
87
28.14
Net margin%
25.03
23.22
20.80
20.26
20.38
20.48
19.84
21.75
22.69
23.04
22.00
21.75
21.27
71
11.21
P/E ratio (avg)x
31.09
33.05
32.97
32.72
28.23
24.39
26.33
27.21
26.89
28.42
28.94
26.89
28.33
58
28.24
EV/EBITx
30.89
33.85
35.12
40.26
40.20
47.15
45.77
49.31
56.49
54.97
20.23
49.31
43.01
74
24.58
FCF yield (avg)%
6.85
8.34
5.95
4.22
1.23
0.40
2.29
2.19
0.40
1.48
13.18
1.48
2.24
65
21.53
FCF margin%
8.70
6.22
5.59
4.02
4.66
4.61
5.92
7.39
7.41
4.87
9.76
5.92
5.75
11
0.644
FCF / Net incomex
0.304
0.284
0.272
0.259
0.247
0.237
0.239
0.241
0.263
0.273
0.924
0.241
0.261
39
5.15
ROIC%
0.70
0.40
0.88
1.46
0.40
2.08
2.65
2.51
1.04
0.40
23.73
2.08
0.96
63
14.17
Return on equity%
14.02
12.64
11.23
10.77
9.89
12.15
14.34
13.40
14.51
12.39
3.71
13.40
12.51
9
5.28
Return on assets%
15.07
13.36
15.30
16.33
18.28
15.98
16.80
17.17
19.91
17.14
5.35
17.14
16.56
74
337.13
EPS¥
1,002
1,070
1,075
1,176
1,252
1,300
1,296
1,503
1,566
1,548
344.43
4.33%
6.11%
—
11.74
EPS growth%
9.96
8.94
11.80
10.48
9.30
8.99
9.72
11.03
8.63
9.46
28.56
9.46
9.59
50
171.41
Bookvalue per sh¥
81.42
73.17
72.12
67.82
60.89
59.32
54.09
55.25
50.87
47.25
193.75
(4.95%)
(5.30%)
—
555.60
FCF per share¥
550.09
643.97
771.99
827.34
866.77
994.09
1,124
1,263
1,404
1,385
264.33
9.83%
10.68%
—
142.72
Dividend per sh¥
309.40
299.05
315.88
331.45
364.37
365.14
405.25
471.19
462.49
453.95
550.35
4.49%
3.35%
—
13.41
Div yield (avg)%
13.49
11.70
13.27
12.96
10.20
11.08
9.37
12.13
12.41
12.92
4.82
12.13
12.27
74
28.78
Payout ratio%
19.98
17.64
15.02
17.13
14.85
14.80
17.75
16.40
15.27
16.36
7.24
16.36
16.38
12
25.27
Shares (diluted)M
20.09
21.96
23.95
22.21
21.67
21.57
19.18
17.78
19.32
21.12
25.15
(0.51%)
0.08%
27
7.27
Buyback yield%
18.59
16.21
18.58
16.71
14.82
15.40
17.48
20.12
17.40
18.89
22.11
17.48
17.44
27
0.457
D/E ratiox
0.538
0.496
0.452
0.395
0.371
0.329
0.304
0.328
0.330
0.311
0.259
0.328
0.350
32
26.73
Enterprise value¥B
21.91
20.86
20.39
19.06
17.97
19.16
16.37
14.50
15.59
14.58
37.00
(4.10%)
(4.85%)
16
11.91
LT debt¥B
30.94
33.58
37.41
44.39
46.93
45.57
52.18
56.46
60.90
58.60
31.36
4.54%
6.06%
56
Revenue
¥76.14B
(0.55%)
1.00×
Cost of revenue
¥36.15B
(0.37%)
1.02×
Operating expenses
¥13.94B
(0.87%)
0.97×
Property and equipment
20.16%