16.27
Revenue¥B
9.928
10.44
11.08
11.63
12.14
12.64
13.45
14.13
14.80
15.89
17.16
5.55%
5.51%
9
14.45
Revenue growth%
15.92
18.05
18.35
21.33
21.54
23.07
22.65
20.26
21.99
21.46
23.77
21.99
21.40
14
8.90
Gross margin%
32.18
31.60
32.44
35.35
33.41
34.92
33.23
31.91
32.33
34.62
25.45
33.23
32.84
54
6.29
Operating margin%
1.05
0.40
0.40
0.40
0.40
0.40
1.99
3.47
0.66
0.40
17.49
0.66
0.40
55
28.41
Net margin%
24.39
27.14
25.84
25.73
27.27
24.40
24.27
21.90
21.24
22.95
28.84
22.95
24.40
83
29.27
P/E ratio (avg)x
20.95
21.27
23.24
24.81
27.95
31.13
32.06
34.18
31.75
32.93
16.09
32.06
29.54
44
36.94
EV/EBITx
20.04
20.63
21.70
21.33
22.19
21.76
21.38
23.15
23.53
23.66
16.79
23.15
21.73
76
6.26
FCF yield (avg)%
20.47
23.20
24.07
23.33
24.38
25.31
23.52
26.12
25.93
26.77
20.50
25.93
24.23
47
26.37
FCF margin%
12.45
12.69
11.80
11.98
14.32
15.62
13.09
10.09
12.92
15.03
24.72
13.09
12.81
10
0.233
FCF / Net incomex
2.198
2.481
2.641
2.961
2.947
3.027
3.100
3.334
3.453
3.670
0.642
3.334
2.994
19
12.62
ROIC%
3.61
2.84
0.55
2.19
3.97
2.00
1.30
0.56
0.40
0.40
24.68
0.56
1.65
39
2.74
Return on equity%
7.05
5.89
6.25
3.85
4.25
2.62
3.37
0.40
0.52
2.45
13.96
2.45
3.61
68
21.97
Return on assets%
29.09
26.21
24.68
27.24
26.99
28.23
28.38
25.73
25.10
25.96
16.04
25.96
26.60
6
140.67
EPS¥
525.38
626.88
671.45
646.45
683.34
718.26
849.70
973.62
985.57
1,065
155.45
9.27%
8.46%
—
13.79
EPS growth%
17.05
15.87
16.94
19.81
20.79
18.59
16.21
15.41
16.71
17.88
14.88
16.71
17.00
55
234.47
Bookvalue per sh¥
660.83
779.33
879.76
901.53
927.08
1,122
1,318
1,398
1,387
1,553
426.68
10.87%
10.39%
—
271.94
FCF per share¥
101.25
107.62
99.79
93.04
85.69
90.45
92.66
97.15
102.24
87.90
300.64
0.51%
(2.28%)
—
85.88
Dividend per sh¥
463.94
527.88
545.71
655.63
715.22
807.59
851.17
960.67
1,012
1,059
125.46
8.17%
10.57%
—
21.92
Div yield (avg)%
7.47
9.21
8.48
6.98
9.64
8.81
6.75
7.08
8.09
7.28
2.79
7.28
7.78
69
15.33
Payout ratio%
4.83
3.46
3.76
4.85
6.37
3.90
3.00
1.85
0.40
1.40
6.07
1.85
3.61
11
41.43
Shares (diluted)M
62.94
74.11
82.08
97.70
110.8
127.4
143.1
160.5
168.9
186.3
42.69
10.94%
12.24%
67
5.56
Buyback yield%
24.19
24.75
23.25
24.88
22.81
25.78
28.66
25.91
24.24
26.51
2.14
25.91
24.82
40
1.308
D/E ratiox
1.417
1.575
1.606
1.540
1.743
1.751
1.793
2.050
2.341
2.248
1.318
2.050
1.747
50
12.88
Enterprise value¥B
15.19
14.65
15.82
15.19
13.27
12.61
11.63
10.94
11.76
11.20
6.864
(3.34%)
(2.44%)
29
16.82
LT debt¥B
5.684
6.352
6.803
7.587
8.299
9.318
9.649
9.575
9.705
10.26
11.66
4.33%
7.47%
35
Revenue
¥15.89B
5.51%
1.00×
Cost of revenue
¥6.937B
5.90%
1.04×
Operating expenses
¥3.707B
5.19%
0.97×
Property and equipment
15.85%