1.799
Revenue¥B
3.968
4.018
4.074
4.104
4.145
4.154
4.283
4.437
4.414
4.415
1.926
1.27%
1.14%
85
20.96
Revenue growth%
1.97
2.16
1.19
0.40
0.40
2.39
0.73
3.02
2.65
1.69
25.49
2.39
1.83
5
29.71
Gross margin%
13.82
12.83
14.17
16.64
16.01
15.37
17.96
17.12
15.07
15.57
9.45
15.57
15.47
11
19.40
Operating margin%
20.55
17.61
16.24
18.43
17.83
15.81
15.11
15.36
14.87
16.95
25.68
15.36
16.60
84
2.85
Net margin%
9.59
12.44
9.53
7.13
7.39
7.84
8.04
7.33
8.88
6.52
4.13
7.84
7.94
20
16.28
P/E ratio (avg)x
8.920
9.238
9.217
10.70
12.41
13.30
14.43
14.01
13.42
12.95
19.22
13.42
12.68
24
28.19
EV/EBITx
10.61
9.271
8.340
7.526
8.014
7.733
6.698
6.273
6.519
6.279
16.04
6.519
7.630
32
23.63
FCF yield (avg)%
24.07
21.23
21.70
21.09
22.08
19.84
17.58
16.94
14.92
16.75
24.08
16.94
20.46
63
11.25
FCF margin%
9.05
10.33
8.02
9.32
6.84
4.99
5.14
2.74
5.52
7.06
14.34
5.14
6.95
34
1.784
FCF / Net incomex
2.561
2.664
3.006
2.879
3.013
2.880
2.881
3.084
3.166
3.049
0.921
3.049
2.944
8
12.16
ROIC%
17.95
18.56
20.00
20.67
20.14
19.39
21.65
23.59
21.35
21.09
25.73
21.35
20.41
11
3.50
Return on equity%
30.75
30.98
31.54
30.95
28.44
25.62
23.88
23.01
20.90
22.04
16.87
23.01
27.03
94
13.03
Return on assets%
18.93
20.19
17.19
15.31
14.04
15.26
13.72
14.91
12.53
11.84
18.49
13.72
15.08
24
262.56
EPS¥
511.80
577.77
598.69
636.34
668.37
759.86
807.67
929.83
1,073
1,198
292.08
12.39%
8.59%
—
27.80
EPS growth%
5.96
3.40
0.47
1.70
2.93
4.66
2.01
4.96
2.04
0.40
26.77
2.04
2.48
72
131.76
Bookvalue per sh¥
153.22
183.31
199.43
230.81
226.80
267.24
271.38
294.59
339.17
361.12
396.14
9.75%
10.61%
—
202.79
FCF per share¥
53.42
56.01
57.80
58.96
63.18
62.24
65.80
65.68
72.51
74.18
230.44
3.26%
2.12%
—
400.91
Dividend per sh¥
422.27
504.30
495.11
584.67
566.28
652.50
781.19
905.20
1,086
1,192
59.39
16.06%
11.19%
—
21.74
Div yield (avg)%
8.13
5.49
3.69
4.72
6.50
4.04
3.30
3.57
3.28
1.02
7.60
3.30
3.86
93
11.19
Payout ratio%
9.40
9.00
10.80
11.87
11.99
14.83
17.01
16.75
15.18
17.40
12.29
16.75
13.41
79
7.118
Shares (diluted)M
6.143
6.131
6.621
6.427
6.181
5.514
6.005
6.182
5.640
5.588
6.924
(2.00%)
(0.84%)
62
5.23
Buyback yield%
4.54
2.93
0.97
3.26
2.87
3.10
5.03
4.80
6.84
9.45
3.11
5.03
3.90
74
0.483
D/E ratiox
0.267
0.240
0.213
0.186
0.198
0.176
0.165
0.178
0.161
0.157
0.401
0.165
0.182
55
1.039
Enterprise value¥B
2.109
2.279
2.292
2.107
1.868
1.768
1.756
1.844
1.582
1.695
2.612
(1.92%)
(2.32%)
16
3.567
LT debt¥B
3.331
3.604
3.644
4.128
3.801
4.334
4.887
4.774
4.310
4.363
0.274
2.79%
1.69%
50
Revenue
¥4.415B
1.14%
1.00×
Cost of revenue
¥1.763B
0.65%
0.95×
Operating expenses
¥1.111B
1.59%
1.05×
Goodwill & intangibles
21.10%
Property and equipment
20.20%