11.42
Revenue¥B
10.62
10.61
11.01
11.04
11.42
11.58
11.65
11.72
11.98
11.98
12.69
0.96%
1.24%
48
14.15
Revenue growth%
16.98
16.37
14.93
16.59
15.96
16.16
17.59
16.20
16.92
18.06
27.25
16.92
16.48
49
17.13
Gross margin%
32.41
31.67
32.44
33.78
33.08
36.03
34.09
32.69
34.92
32.09
11.93
34.09
32.88
37
19.24
Operating margin%
28.55
29.93
29.06
26.73
23.76
24.36
26.76
28.43
29.06
28.91
12.58
28.43
28.49
57
11.25
Net margin%
16.88
18.26
18.66
18.32
20.75
19.41
18.37
16.59
17.95
19.90
17.15
18.37
18.34
44
12.10
P/E ratio (avg)x
15.06
13.39
14.66
13.87
12.83
11.05
9.686
9.666
8.708
9.473
15.49
9.666
11.94
76
37.76
EV/EBITx
26.65
22.93
21.71
21.91
22.12
23.50
21.16
22.34
23.67
21.16
31.70
22.34
22.23
7
3.17
FCF yield (avg)%
24.33
21.35
23.86
22.65
20.40
20.26
20.46
20.12
20.72
18.62
28.09
20.26
20.59
55
17.89
FCF margin%
9.12
7.83
10.23
7.42
9.53
7.87
9.13
10.98
13.48
14.43
8.09
10.98
9.33
88
0.855
FCF / Net incomex
1.930
1.722
1.655
1.841
1.672
1.769
1.649
1.682
1.519
1.505
1.752
1.649
1.677
31
8.31
ROIC%
7.18
7.41
4.84
6.10
3.73
4.67
7.26
8.42
9.35
11.04
14.67
8.42
7.22
92
27.32
Return on equity%
13.83
11.72
13.88
13.72
12.65
15.08
17.91
18.46
19.59
20.84
6.28
18.46
14.48
93
8.95
Return on assets%
20.48
22.93
19.95
18.62
17.01
19.83
18.48
19.19
16.88
15.30
6.18
18.48
18.91
16
266.47
EPS¥
145.09
162.10
177.04
188.90
185.31
192.91
185.27
189.84
209.68
239.90
296.61
5.30%
6.15%
—
2.03
EPS growth%
25.73
25.56
24.90
27.42
28.43
28.81
30.25
28.09
30.81
31.71
19.95
30.25
28.26
35
117.24
Bookvalue per sh¥
197.82
202.61
196.93
219.62
245.34
236.80
239.20
265.34
314.71
323.47
161.61
5.68%
6.09%
—
102.40
FCF per share¥
77.70
79.86
94.35
91.33
97.71
99.06
107.56
103.47
102.81
105.72
243.70
1.59%
3.18%
—
200.28
Dividend per sh¥
354.65
387.87
408.82
391.72
399.45
451.20
438.94
487.41
483.90
483.93
199.38
3.91%
3.11%
—
10.68
Div yield (avg)%
9.13
6.37
5.12
4.54
6.16
8.12
6.19
4.14
7.04
7.14
15.81
7.04
6.28
21
6.58
Payout ratio%
27.57
30.21
29.51
28.14
30.74
28.98
29.72
26.93
25.92
25.98
3.21
26.93
28.56
82
27.41
Shares (diluted)M
26.06
27.47
26.83
27.92
25.05
25.07
27.61
26.21
26.79
29.08
27.42
3.03%
0.20%
15
23.19
Buyback yield%
23.28
21.62
21.23
21.57
21.49
20.54
22.07
24.31
27.29
29.86
19.80
24.31
21.84
76
0.877
D/E ratiox
0.215
0.208
0.208
0.181
0.185
0.183
0.175
0.152
0.138
0.143
0.230
0.152
0.182
39
9.508
Enterprise value¥B
3.292
3.807
3.782
3.792
4.208
4.250
4.378
4.640
4.431
4.499
10.30
1.35%
4.65%
41
6.766
LT debt¥B
4.793
5.196
4.802
5.135
5.015
5.679
5.612
5.586
5.956
6.022
5.630
3.73%
2.08%
70
Revenue
¥11.98B
1.24%
1.00×
Cost of revenue
¥6.713B
1.35%
1.01×
Operating expenses
¥2.850B
1.44%
1.02×
Property and equipment
19.13%