5.827
Revenue¥B
6.145
6.463
6.972
7.368
7.698
8.350
8.981
9.451
10.18
10.81
6.523
7.03%
6.59%
89
7.86
Revenue growth%
16.91
15.68
15.03
17.69
17.94
19.27
17.95
20.21
19.82
22.10
2.87
19.82
17.94
44
29.95
Gross margin%
19.69
17.66
15.39
15.60
15.99
15.51
16.96
18.17
21.15
23.68
26.93
18.17
17.31
47
4.80
Operating margin%
28.10
25.58
24.54
23.52
25.44
25.54
24.23
22.41
19.98
22.97
23.60
22.97
24.39
8
29.31
Net margin%
10.89
9.53
11.64
11.91
10.89
8.79
6.28
4.59
1.64
0.40
5.96
4.59
9.16
80
36.16
P/E ratio (avg)x
22.54
21.53
20.33
17.97
15.16
15.13
15.03
14.56
14.11
14.49
21.05
14.56
15.15
37
32.34
EV/EBITx
24.73
25.49
25.82
26.21
22.86
21.07
22.93
23.70
26.09
25.81
22.39
23.70
25.11
89
9.92
FCF yield (avg)%
19.06
20.36
19.34
18.10
17.48
18.56
17.26
15.19
14.54
15.70
9.55
15.70
17.79
71
6.87
FCF margin%
18.60
20.23
17.95
18.85
18.21
17.63
15.21
14.27
12.28
9.45
28.22
14.27
17.79
72
0.844
FCF / Net incomex
0.483
0.503
0.582
0.684
0.686
0.703
0.767
0.880
0.941
0.917
0.498
0.880
0.694
53
2.67
ROIC%
14.45
16.36
14.95
12.20
12.75
12.98
11.58
9.47
6.52
9.45
16.49
9.47
12.48
64
14.63
Return on equity%
12.24
11.31
12.52
10.89
12.24
14.31
12.34
15.17
13.90
12.48
29.78
13.90
12.41
55
18.83
Return on assets%
27.66
27.91
27.17
26.08
23.27
23.97
26.65
25.57
26.26
26.13
7.57
26.13
26.19
12
538.29
EPS¥
166.12
148.68
152.23
163.79
173.85
177.75
174.66
179.98
191.71
176.65
599.74
0.32%
0.43%
—
25.26
EPS growth%
13.34
11.84
13.00
12.43
9.60
12.38
10.10
8.81
6.38
3.71
20.73
8.81
10.97
11
545.12
Bookvalue per sh¥
160.04
153.60
160.59
166.13
168.99
169.77
165.87
171.87
160.78
151.14
393.92
(2.21%)
0.04%
—
487.52
FCF per share¥
358.76
349.45
300.62
324.37
305.15
269.04
266.61
250.51
270.08
249.97
521.64
(3.91%)
(3.09%)
—
156.09
Dividend per sh¥
323.74
321.03
368.67
420.31
487.21
538.00
606.76
626.96
675.88
680.24
170.39
6.90%
7.70%
—
7.41
Div yield (avg)%
21.03
21.39
22.27
22.91
22.76
20.14
17.59
19.77
21.73
20.35
28.45
20.14
21.21
84
13.34
Payout ratio%
5.40
6.06
6.82
6.51
6.71
7.97
10.71
10.88
7.95
7.22
14.60
7.97
7.02
63
16.24
Shares (diluted)M
16.46
17.86
17.92
19.77
21.07
21.00
21.51
19.21
20.17
20.88
16.10
(0.18%)
2.33%
89
26.67
Buyback yield%
12.55
13.06
11.43
13.12
12.82
11.17
10.65
8.42
6.57
3.68
3.22
8.42
11.30
70
1.044
D/E ratiox
1.173
1.113
1.127
1.200
1.177
1.237
1.119
1.067
1.133
1.223
0.476
1.133
1.153
80
1.548
Enterprise value¥B
5.701
6.165
5.564
4.793
4.177
4.399
3.956
3.770
3.834
4.154
8.615
(0.11%)
(2.84%)
21
2.736
LT debt¥B
12.02
13.88
15.35
14.87
16.66
17.61
19.29
22.18
22.70
22.90
0.798
6.56%
6.35%
86
Revenue
¥10.81B
6.59%
1.00×
Cost of revenue
¥5.337B
6.87%
1.03×
Operating expenses
¥2.215B
6.14%
0.96×
Property and equipment
18.54%