2.179
Revenue¥B
19.63
19.74
20.22
20.44
21.15
21.86
22.18
22.58
23.44
24.03
2.227
2.59%
1.99%
69
11.56
Revenue growth%
32.68
29.69
29.05
30.24
29.32
29.53
26.80
28.09
26.83
29.70
25.85
28.09
29.43
58
28.98
Gross margin%
26.33
28.92
26.59
27.11
25.43
24.97
27.12
28.92
26.24
24.52
19.19
26.24
26.46
19
16.19
Operating margin%
23.43
25.72
27.20
29.74
27.79
29.21
31.08
32.78
34.25
32.20
7.96
32.20
29.47
15
24.75
Net margin%
24.68
24.77
24.99
23.38
25.81
25.47
22.91
25.10
26.86
24.15
26.79
25.10
24.88
95
32.49
P/E ratio (avg)x
14.49
14.83
13.91
13.40
13.25
12.77
14.60
13.76
14.64
14.22
20.33
14.22
14.07
78
10.81
EV/EBITx
32.88
33.23
36.23
37.30
40.90
37.76
40.33
43.19
42.66
46.99
8.455
42.66
39.04
38
20.05
FCF yield (avg)%
10.53
7.95
9.25
8.92
8.11
5.92
3.98
1.60
1.44
0.98
18.38
1.60
6.93
95
10.29
FCF margin%
19.98
21.90
23.63
20.71
19.14
20.52
18.05
15.71
12.72
14.33
13.75
15.71
19.56
71
1.702
FCF / Net incomex
1.572
1.636
1.854
2.145
2.054
2.352
2.241
2.554
2.536
2.470
1.573
2.470
2.193
60
18.00
ROIC%
7.68
7.23
5.02
2.55
2.37
2.24
3.85
3.84
1.86
0.40
20.53
2.24
3.19
67
9.41
Return on equity%
11.46
13.96
12.16
14.21
16.33
16.69
16.15
16.80
17.60
16.26
9.99
16.69
16.21
8
27.32
Return on assets%
17.28
19.07
21.23
19.70
21.37
20.15
17.47
16.53
17.23
15.14
19.31
17.23
18.27
90
231.20
EPS¥
373.57
378.86
448.34
470.67
509.94
597.74
656.34
691.74
750.83
737.05
237.67
7.65%
7.32%
—
19.13
EPS growth%
15.31
13.34
10.79
12.74
11.86
11.54
12.44
13.85
11.96
13.79
18.87
12.44
12.59
17
280.29
Bookvalue per sh¥
309.36
291.52
282.34
271.82
289.87
326.57
344.27
352.95
383.28
411.41
200.01
7.25%
3.63%
—
275.68
FCF per share¥
262.27
252.11
245.76
260.84
278.53
253.88
244.18
260.79
270.21
295.18
237.08
1.17%
0.22%
—
129.85
Dividend per sh¥
202.12
228.87
232.56
256.30
285.01
301.43
344.88
361.18
415.23
430.85
58.11
8.62%
8.43%
—
5.12
Div yield (avg)%
11.17
10.12
10.10
12.56
9.76
7.79
9.28
8.32
9.16
11.83
9.09
9.16
9.93
20
8.60
Payout ratio%
18.03
15.61
14.69
13.17
13.59
15.56
14.38
12.33
13.54
12.13
26.16
13.54
13.98
37
35.50
Shares (diluted)M
39.30
42.78
43.21
42.33
41.33
45.44
50.37
50.03
48.21
47.26
36.89
2.72%
2.40%
34
4.90
Buyback yield%
25.69
25.33
25.50
27.52
25.03
25.80
23.62
21.10
22.72
22.42
22.96
22.72
25.18
13
1.324
D/E ratiox
1.059
1.017
1.025
0.981
1.093
0.962
1.073
1.027
0.989
0.952
1.096
0.989
1.021
82
10.80
Enterprise value¥B
3.950
3.820
4.394
4.445
4.939
5.618
5.519
6.581
7.162
8.344
2.679
11.06%
8.28%
16
3.548
LT debt¥B
7.872
7.656
8.123
8.816
8.196
8.935
9.359
10.65
11.49
11.17
16.50
6.38%
4.86%
25
Revenue
¥24.03B
1.99%
1.00×
Cost of revenue
¥13.79B
1.85%
0.99×
Operating expenses
¥3.532B
2.27%
1.03×
Property and equipment
12.89%