55.09
Revenue¥B
78.24
83.42
88.25
91.87
96.37
100.8
106.8
110.3
118.1
59.16
60.43
5.16%
5.36%
58
18.69
Revenue growth%
5.61
2.71
0.41
2.44
4.22
2.81
0.40
2.22
0.40
28.84
4.63
2.22
2.58
74
8.85
Gross margin%
17.37
14.50
16.87
14.66
16.08
16.77
16.87
18.55
19.80
15.84
17.82
16.87
16.87
13
3.56
Operating margin%
18.14
16.92
18.43
21.30
23.37
22.55
22.44
23.25
20.51
25.27
22.19
22.55
21.05
78
10.40
Net margin%
13.43
12.74
13.94
16.87
14.90
12.98
10.18
11.94
12.61
3.80
3.07
12.61
12.86
35
15.43
P/E ratio (avg)x
14.64
17.27
19.96
23.17
22.92
24.85
23.71
25.90
26.68
12.03
10.36
24.85
23.04
78
15.47
EV/EBITx
7.493
7.313
7.469
8.014
7.795
8.493
7.462
7.401
7.516
19.91
24.42
7.516
7.504
48
8.12
FCF yield (avg)%
9.64
9.60
9.63
9.71
12.18
9.76
11.88
14.24
16.07
3.50
25.52
12.18
9.73
76
23.08
FCF margin%
31.64
30.83
30.66
32.42
35.30
35.22
35.54
36.92
37.24
2.07
13.98
35.54
33.82
51
0.501
FCF / Net incomex
0.300
0.322
0.326
0.307
0.287
0.260
0.246
0.249
0.243
1.741
0.983
0.249
0.281
29
19.85
ROIC%
5.53
7.04
6.12
5.68
4.98
6.90
5.19
6.71
7.01
8.35
4.71
6.71
5.90
67
15.18
Return on equity%
5.13
4.76
5.53
5.97
5.69
3.62
4.79
5.69
6.55
14.93
5.16
5.69
5.57
50
14.78
Return on assets%
21.52
20.45
19.99
18.63
17.91
16.32
18.90
20.95
19.06
12.86
24.91
18.90
19.53
91
891.32
EPS¥
964.90
940.12
1,052
1,005
1,064
1,111
1,228
1,204
1,128
982.12
1,110
2.33%
2.94%
—
21.22
EPS growth%
31.97
33.04
32.55
33.45
30.76
31.74
30.96
33.49
30.61
8.89
13.72
30.96
32.26
53
535.06
Bookvalue per sh¥
1,175
1,272
1,341
1,343
1,441
1,474
1,602
1,604
1,631
890.68
903.27
3.96%
3.85%
—
1,101
FCF per share¥
559.23
535.94
539.26
592.53
594.49
636.98
613.35
590.70
573.67
1,148
623.97
(0.64%)
0.21%
—
834.38
Dividend per sh¥
381.04
362.02
400.48
430.80
469.70
478.78
498.63
459.98
521.02
1,098
1,172
3.88%
4.25%
—
29.93
Div yield (avg)%
18.52
18.70
17.37
19.97
17.76
15.94
16.44
16.39
18.56
27.67
12.90
16.44
18.14
36
17.64
Payout ratio%
26.34
27.80
26.79
28.79
29.94
28.87
26.79
25.87
27.40
19.78
17.51
27.40
27.10
91
39.11
Shares (diluted)M
36.77
39.91
39.08
37.79
38.68
40.70
44.31
48.84
52.18
38.44
40.57
6.67%
3.02%
39
29.97
Buyback yield%
15.14
14.25
13.21
10.68
10.57
8.68
6.77
6.62
4.62
21.38
29.45
6.77
10.62
42
0.575
D/E ratiox
1.357
1.505
1.616
1.575
1.649
1.575
1.677
1.603
1.849
1.452
0.369
1.649
1.589
68
45.61
Enterprise value¥B
98.07
113.5
126.1
131.9
137.6
154.3
176.2
191.9
186.0
67.44
78.18
7.11%
7.42%
91
70.84
LT debt¥B
59.85
63.18
55.79
47.14
46.21
47.23
45.94
44.45
46.47
127.9
21.32
(0.28%)
(3.04%)
48
Revenue
¥118.1B
5.36%
1.00×
Cost of revenue
¥82.69B
5.36%
1.00×
Operating expenses
¥19.10B
5.16%
0.98×
Property and equipment
18.40%