0.964
Revenue¥B
6.374
6.385
6.411
6.564
6.437
6.386
6.398
6.563
6.530
6.553
0.984
0.36%
0.53%
57
25.39
Revenue growth%
15.42
18.38
19.10
17.72
15.26
15.45
15.84
17.82
20.50
20.51
20.56
17.82
17.77
26
21.16
Gross margin%
15.95
18.83
17.76
17.71
19.31
19.73
17.03
17.58
17.48
19.61
23.14
17.58
17.74
89
2.33
Operating margin%
12.76
13.47
11.31
11.15
9.48
10.23
10.14
10.08
9.03
8.98
10.47
10.08
10.18
35
18.04
Net margin%
9.65
11.66
11.92
14.18
11.21
10.66
11.53
9.17
6.80
6.17
3.95
9.17
10.93
82
11.03
P/E ratio (avg)x
39.82
42.30
43.02
43.54
48.87
46.46
44.23
47.62
45.14
46.44
10.13
46.44
44.68
32
33.71
EV/EBITx
23.71
23.29
24.98
21.99
22.66
21.07
18.65
19.70
21.42
23.36
29.38
21.07
22.32
51
19.32
FCF yield (avg)%
11.95
9.40
11.62
12.33
11.73
8.90
11.75
9.61
9.17
10.65
9.78
9.61
11.14
28
16.55
FCF margin%
35.46
32.95
33.71
34.66
36.50
35.95
38.54
37.32
39.99
37.20
26.60
37.32
36.23
45
0.605
FCF / Net incomex
0.520
0.579
0.567
0.553
0.606
0.706
0.697
0.742
0.765
0.762
0.292
0.742
0.651
20
7.32
ROIC%
37.55
36.10
33.33
35.17
33.89
32.35
34.39
34.21
36.98
39.20
6.96
34.39
34.78
27
13.94
Return on equity%
9.87
8.59
8.41
5.44
6.10
3.77
3.81
5.83
8.41
11.10
9.69
5.83
7.25
92
21.88
Return on assets%
10.07
11.04
11.30
11.29
11.14
8.76
10.92
8.59
10.04
7.10
2.61
8.76
10.50
38
519.71
EPS¥
400.43
419.17
463.97
493.40
505.71
510.51
513.85
507.33
563.43
607.70
566.79
3.74%
6.05%
—
10.41
EPS growth%
11.49
8.79
6.16
6.37
7.49
8.50
8.15
6.39
7.11
9.75
25.90
8.15
7.82
90
397.10
Bookvalue per sh¥
428.00
415.82
432.12
441.15
404.53
365.55
359.89
388.62
421.20
407.71
540.85
0.16%
(1.50%)
—
316.00
FCF per share¥
286.83
342.93
354.64
375.68
365.27
401.58
424.34
420.88
449.12
521.42
480.51
7.38%
6.11%
—
224.49
Dividend per sh¥
195.98
170.15
175.18
172.29
151.21
158.27
168.96
161.37
161.27
141.96
275.02
(1.25%)
(3.30%)
—
4.16
Div yield (avg)%
12.90
13.35
14.77
16.36
14.98
17.87
15.12
14.26
11.76
9.91
5.99
14.26
14.52
16
14.69
Payout ratio%
5.94
5.23
8.12
5.70
7.55
5.53
6.48
6.57
4.95
4.74
21.01
5.53
5.82
91
15.56
Shares (diluted)M
17.24
18.03
17.83
20.35
23.27
26.15
27.50
26.72
29.39
32.59
15.46
6.97%
6.81%
43
4.80
Buyback yield%
6.82
9.17
12.03
9.72
6.93
6.21
8.69
8.82
6.32
8.40
13.91
8.40
8.55
36
0.430
D/E ratiox
1.339
1.391
1.625
1.624
1.622
1.718
2.046
2.195
2.493
2.996
0.706
2.195
1.671
28
0.520
Enterprise value¥B
1.535
1.495
1.690
1.618
1.497
1.522
1.438
1.409
1.406
1.502
0.840
0.07%
0.68%
20
6.754
LT debt¥B
3.885
3.479
3.543
3.181
3.344
3.340
3.304
3.152
2.815
2.925
1.535
(2.64%)
(3.83%)
63
Revenue
¥6.553B
0.53%
1.00×
Cost of revenue
¥4.524B
0.54%
1.00×
Operating expenses
¥1.173B
0.23%
0.97×
Property and equipment
14.72%