4.948
Revenue¥B
8.041
8.656
9.344
10.12
10.86
11.75
12.71
13.49
14.19
14.79
5.452
6.38%
6.66%
70
9.16
Revenue growth%
7.77
5.75
6.62
8.35
8.91
11.50
12.41
12.39
10.45
9.44
7.68
11.50
9.18
22
10.99
Gross margin%
20.81
19.82
18.08
20.43
19.86
17.20
17.87
19.15
18.91
21.90
19.65
18.91
19.49
16
15.63
Operating margin%
12.79
9.81
9.35
8.81
6.34
3.51
4.09
1.46
0.40
0.40
25.44
1.46
5.21
50
5.39
Net margin%
22.63
21.69
24.47
21.73
23.73
25.89
23.40
23.38
23.79
23.86
10.58
23.79
23.56
70
7.209
P/E ratio (avg)x
24.38
23.10
20.90
21.89
20.60
19.11
19.69
18.27
17.44
15.66
36.67
18.27
20.15
69
21.71
EV/EBITx
21.26
21.29
22.14
21.31
21.43
21.97
20.18
18.47
17.69
17.15
9.042
18.47
21.28
86
3.54
FCF yield (avg)%
26.95
28.90
25.99
23.60
22.76
22.89
25.80
27.40
29.31
31.99
2.01
27.40
26.47
53
28.47
FCF margin%
7.11
7.40
9.18
6.53
9.20
11.73
13.82
12.64
12.89
11.76
23.50
12.64
10.47
79
0.509
FCF / Net incomex
1.377
1.461
1.415
1.416
1.424
1.413
1.406
1.367
1.433
1.255
0.310
1.406
1.414
48
25.77
ROIC%
6.44
4.83
2.45
0.96
0.40
2.89
5.42
4.53
5.64
3.49
22.14
4.53
4.01
53
7.86
Return on equity%
21.11
22.65
23.98
26.95
29.33
27.30
29.60
29.61
32.27
32.31
14.98
29.61
28.32
94
10.71
Return on assets%
30.65
28.96
27.70
28.98
29.31
28.29
29.39
27.55
25.02
22.69
6.96
27.55
28.62
42
117.12
EPS¥
426.08
376.54
417.56
461.18
440.94
465.28
446.62
431.41
434.88
447.98
126.17
0.32%
0.79%
—
27.94
EPS growth%
24.14
23.91
23.50
24.35
24.32
23.18
22.45
21.40
20.04
20.94
23.06
21.40
23.34
88
648.50
Bookvalue per sh¥
154.56
166.19
157.60
169.99
163.44
157.55
172.02
155.28
159.18
163.05
405.88
(0.05%)
0.86%
—
376.88
FCF per share¥
620.43
631.71
737.63
798.32
873.52
1,001
1,069
1,150
1,178
1,317
188.27
8.56%
9.27%
—
158.62
Dividend per sh¥
212.22
241.82
245.01
271.82
261.96
296.40
330.64
381.73
382.75
413.84
625.40
9.58%
7.89%
—
12.13
Div yield (avg)%
24.24
22.93
20.90
18.42
20.81
21.53
20.45
19.57
21.26
21.06
5.80
21.06
20.98
29
21.09
Payout ratio%
23.61
24.68
22.84
20.53
19.94
22.40
21.12
22.02
19.16
16.63
8.20
21.12
21.57
31
12.56
Shares (diluted)M
13.17
11.71
10.79
9.317
9.431
8.637
7.911
8.675
8.297
9.075
13.07
(0.77%)
(3.91%)
71
22.87
Buyback yield%
22.32
20.84
22.94
22.12
20.78
23.08
20.23
17.55
18.65
19.01
2.45
19.01
20.81
20
0.223
D/E ratiox
0.511
0.568
0.635
0.715
0.829
0.844
0.813
0.841
0.826
0.842
1.647
0.841
0.819
50
8.317
Enterprise value¥B
10.83
11.39
11.02
9.929
10.75
11.69
10.95
10.81
11.76
13.01
19.53
3.89%
1.99%
83
15.33
LT debt¥B
18.23
19.67
18.43
19.91
18.39
18.81
18.30
17.04
15.91
17.00
15.88
(1.56%)
(0.59%)
91
Revenue
¥14.79B
6.66%
1.00×
Cost of revenue
¥7.469B
6.74%
1.01×
Operating expenses
¥3.004B
7.10%
1.04×
Property and equipment
20.27%