0.789
Revenue¥B
2.752
2.868
3.073
3.180
3.394
3.561
3.706
3.922
4.238
4.489
0.814
5.75%
5.52%
43
13.46
Revenue growth%
8.08
6.79
6.10
3.73
0.83
0.75
0.54
2.79
0.90
0.40
20.54
0.75
1.84
22
20.29
Gross margin%
2.80
2.42
2.45
0.40
1.53
1.22
1.43
0.40
3.13
4.28
13.51
1.43
1.97
61
15.48
Operating margin%
18.27
15.53
13.61
14.56
17.52
14.76
16.40
17.36
15.18
14.43
21.37
15.18
15.36
21
15.77
Net margin%
30.73
30.44
30.69
29.70
30.04
29.64
26.74
24.99
24.87
26.82
19.36
26.74
29.67
8
13.75
P/E ratio (avg)x
44.36
45.80
47.66
54.25
56.83
60.11
63.55
71.27
77.32
72.00
15.10
71.27
58.47
48
16.36
EV/EBITx
36.97
36.00
33.54
34.26
30.84
29.10
28.66
31.83
28.21
30.84
32.84
29.10
31.33
79
19.41
FCF yield (avg)%
5.54
2.99
5.72
7.11
8.24
11.13
9.18
6.68
6.96
7.96
17.37
7.96
7.03
35
21.45
FCF margin%
5.79
7.31
5.73
7.12
9.76
11.96
9.65
11.42
10.66
10.08
15.37
10.66
9.71
77
1.470
FCF / Net incomex
2.181
2.110
2.061
1.985
2.312
2.400
2.610
2.897
3.008
3.060
1.129
2.897
2.356
29
27.57
ROIC%
8.46
5.49
4.77
2.94
2.82
1.68
0.40
1.76
2.82
0.40
19.67
1.68
2.82
82
27.70
Return on equity%
14.93
12.74
10.88
11.39
13.36
13.96
15.22
15.81
15.82
15.14
17.61
15.22
14.44
79
18.38
Return on assets%
16.16
16.31
15.62
13.02
10.61
9.91
10.43
9.56
10.21
11.45
13.88
10.21
11.03
31
161.34
EPS¥
313.08
357.47
385.69
467.01
462.94
553.53
638.44
657.30
751.85
771.59
170.28
10.76%
11.27%
—
11.59
EPS growth%
24.71
21.95
22.63
19.69
18.06
16.95
14.07
14.77
13.06
12.80
5.76
14.07
17.51
26
414.27
Bookvalue per sh¥
209.72
228.39
238.71
230.70
264.45
259.73
269.92
271.72
310.21
355.07
156.26
6.07%
5.57%
—
134.64
FCF per share¥
985.10
1,138
1,307
1,476
1,619
1,878
2,183
2,114
2,099
1,980
509.82
4.10%
8.78%
—
359.00
Dividend per sh¥
195.24
192.67
186.97
181.81
188.75
190.81
214.98
243.99
255.97
260.08
302.07
6.62%
2.66%
—
16.48
Div yield (avg)%
6.00
5.83
7.03
5.27
7.93
9.98
12.72
13.93
11.82
11.09
26.02
11.82
8.96
83
3.08
Payout ratio%
17.42
16.65
16.94
15.95
18.45
17.78
16.22
13.77
12.09
13.03
21.41
13.77
16.43
33
3.761
Shares (diluted)M
4.245
4.523
5.077
5.698
6.600
6.544
6.536
7.542
8.697
8.518
3.761
5.23%
7.12%
80
19.91
Buyback yield%
1.75
1.28
4.19
5.93
3.16
1.52
0.77
0.40
3.34
3.49
23.30
1.52
2.46
31
1.516
D/E ratiox
2.285
2.449
2.491
2.844
2.825
3.162
2.961
2.886
2.971
3.018
1.669
2.971
2.865
38
2.241
Enterprise value¥B
3.368
3.472
3.902
3.882
4.520
5.214
5.962
6.733
8.106
9.498
2.718
16.01%
11.87%
75
2.283
LT debt¥B
1.955
2.020
2.026
1.820
1.904
1.778
1.683
1.609
1.395
1.417
0.869
(5.74%)
(2.80%)
83
Revenue
¥4.489B
5.52%
1.00×
Cost of revenue
¥2.864B
5.59%
1.01×
Operating expenses
¥1.032B
5.40%
0.99×
Property and equipment
17.04%