3.274
Revenue¥B
5.024
5.279
5.451
5.862
6.048
6.401
6.825
7.126
7.633
7.838
3.573
5.32%
4.91%
42
5.50
Revenue growth%
6.75
4.02
4.73
2.93
3.03
1.68
4.04
4.02
6.40
4.59
25.61
4.04
4.03
66
25.73
Gross margin%
15.84
13.54
14.79
12.95
13.61
15.05
15.80
17.52
20.33
20.02
22.75
17.52
15.42
78
27.25
Operating margin%
27.13
28.92
30.94
33.33
32.95
33.03
35.80
38.30
36.67
35.53
29.39
35.80
33.18
72
29.47
Net margin%
20.37
18.16
18.35
21.27
20.45
22.64
19.69
20.13
18.95
19.63
11.82
19.69
19.91
19
11.49
P/E ratio (avg)x
13.67
12.41
11.62
11.35
11.41
10.54
9.481
9.720
10.41
9.400
22.20
9.720
10.95
13
20.00
EV/EBITx
52.90
62.95
70.42
79.02
80.96
89.39
91.08
97.04
114.7
128.6
14.95
97.04
85.17
54
3.32
FCF yield (avg)%
7.90
5.41
3.00
0.83
0.40
0.40
0.40
0.40
2.96
0.96
2.09
0.40
0.90
41
12.61
FCF margin%
16.10
14.14
12.17
11.24
10.73
8.95
8.78
11.56
10.18
11.29
7.38
10.18
11.26
70
1.044
FCF / Net incomex
2.815
3.102
3.368
3.707
3.892
4.042
4.067
4.452
4.534
4.608
0.148
4.452
3.967
47
28.59
ROIC%
2.39
1.73
3.31
3.51
6.30
8.97
6.74
6.18
7.42
9.07
27.04
7.42
6.24
37
15.26
Return on equity%
34.09
36.43
35.62
38.15
36.84
36.31
35.05
36.68
34.33
32.95
21.76
35.05
35.96
74
19.65
Return on assets%
14.93
17.58
18.57
16.18
13.76
15.10
13.73
12.03
13.82
15.29
25.49
13.82
15.02
22
712.98
EPS¥
273.95
259.62
271.07
303.33
326.61
344.72
335.69
334.24
328.97
352.30
768.06
1.53%
2.67%
—
14.44
EPS growth%
20.13
21.92
23.40
23.57
24.37
24.03
23.63
24.84
26.67
29.03
17.59
24.84
23.83
66
732.31
Bookvalue per sh¥
628.73
669.69
593.51
525.03
511.87
465.92
475.75
463.56
436.28
404.89
756.25
(4.58%)
(3.76%)
—
262.90
FCF per share¥
302.48
337.45
371.65
376.06
371.36
416.16
396.38
441.24
484.10
441.69
332.45
3.53%
5.08%
—
582.00
Dividend per sh¥
187.85
200.11
220.00
210.88
215.98
226.61
216.61
216.64
202.69
184.20
240.20
(3.13%)
(0.36%)
—
12.53
Div yield (avg)%
22.33
24.26
23.54
23.79
25.53
22.58
23.88
23.17
25.30
23.40
4.62
23.40
23.66
44
4.03
Payout ratio%
6.36
6.70
9.27
11.63
10.92
12.76
10.69
8.75
11.04
13.59
8.19
11.04
10.81
89
12.81
Shares (diluted)M
14.27
15.57
17.16
18.83
19.52
21.07
20.15
19.20
18.20
19.30
12.59
(0.22%)
3.28%
41
18.09
Buyback yield%
23.96
24.89
27.43
24.60
26.38
29.18
31.17
29.84
30.71
31.72
18.36
30.71
28.30
27
0.854
D/E ratiox
0.910
0.923
0.975
1.064
1.157
1.303
1.286
1.313
1.571
1.598
1.595
1.313
1.221
36
8.674
Enterprise value¥B
8.718
8.476
8.815
9.066
10.77
11.08
10.80
11.31
13.25
14.88
6.371
6.68%
7.17%
40
1.302
LT debt¥B
4.368
4.707
4.921
5.405
5.315
5.276
5.393
5.691
5.273
4.822
9.626
(1.93%)
0.44%
79
Revenue
¥7.838B
4.91%
1.00×
Cost of revenue
¥5.243B
5.00%
1.01×
Operating expenses
¥944.3M
3.96%
0.91×
Property and equipment
18.34%