4.610
Revenue¥B
6.373
6.728
7.100
7.639
8.240
8.883
9.333
9.868
10.37
11.28
5.041
6.48%
6.48%
14
3.28
Revenue growth%
7.55
8.65
11.14
10.39
8.36
7.16
5.62
3.61
2.20
0.40
26.61
3.61
7.36
46
11.59
Gross margin%
13.96
11.04
12.58
12.09
10.97
10.03
12.99
10.68
10.62
13.60
5.62
10.68
11.57
37
16.13
Operating margin%
5.21
2.33
0.40
0.40
0.40
0.40
0.40
2.91
3.20
5.61
18.01
2.91
1.36
50
4.00
Net margin%
23.80
25.07
22.25
22.17
24.13
24.57
25.71
27.18
26.54
25.41
21.03
25.71
24.82
18
7.429
P/E ratio (avg)x
18.61
22.10
23.24
26.97
28.55
31.30
29.87
30.86
36.63
43.30
27.96
31.30
29.21
70
20.56
EV/EBITx
26.03
27.96
32.49
36.11
35.72
42.95
45.90
53.37
52.25
59.33
26.25
52.25
39.53
17
28.98
FCF yield (avg)%
24.29
23.98
21.08
23.15
24.39
26.93
28.25
30.23
32.99
35.92
25.53
30.23
25.66
76
17.45
FCF margin%
3.62
4.04
4.59
3.62
6.27
4.63
5.64
5.63
4.93
3.91
7.57
4.93
4.61
18
0.830
FCF / Net incomex
0.257
0.296
0.309
0.345
0.334
0.368
0.396
0.389
0.414
0.472
0.478
0.396
0.356
55
29.00
ROIC%
1.84
1.31
3.65
1.94
4.53
2.01
2.72
2.64
4.44
3.55
21.94
2.72
2.68
6
20.43
Return on equity%
10.22
12.09
13.43
11.68
12.82
12.15
12.31
11.48
12.48
15.37
15.65
12.31
12.23
14
17.42
Return on assets%
17.35
18.15
18.33
18.03
15.91
17.85
19.19
18.36
17.60
15.88
12.43
17.85
17.94
57
91.48
EPS¥
134.86
151.36
173.80
171.88
199.20
209.28
204.02
219.22
210.88
200.64
98.12
0.14%
4.02%
—
2.14
EPS growth%
29.58
28.60
29.45
31.55
30.46
32.55
30.20
32.24
33.71
34.82
28.94
32.55
31.01
37
62.03
Bookvalue per sh¥
58.04
60.95
52.09
47.35
44.41
46.72
41.94
39.98
36.38
33.08
110.41
(5.72%)
(5.11%)
—
226.49
FCF per share¥
50.45
57.40
63.74
68.13
65.72
68.61
76.37
76.89
87.80
87.29
108.23
5.84%
5.24%
—
288.59
Dividend per sh¥
397.09
417.27
404.21
470.73
528.10
526.69
545.97
551.01
595.19
636.76
60.73
3.81%
4.79%
—
20.15
Div yield (avg)%
19.61
17.56
19.25
22.12
23.16
24.74
24.86
24.63
26.76
27.59
6.37
24.86
23.90
67
29.25
Payout ratio%
28.72
25.80
24.64
21.93
21.73
23.03
22.06
22.21
22.01
19.12
2.15
22.06
22.14
64
32.17
Shares (diluted)M
54.04
57.02
58.43
62.53
71.54
74.88
74.99
89.59
91.99
92.89
30.95
5.36%
7.04%
26
6.65
Buyback yield%
11.71
9.41
8.92
11.79
12.71
14.47
17.46
16.29
17.98
19.37
7.93
17.46
13.59
18
1.567
D/E ratiox
1.238
1.233
1.325
1.451
1.304
1.315
1.259
1.239
1.227
1.334
1.590
1.259
1.282
38
1.135
Enterprise value¥B
8.059
8.031
7.971
8.294
9.286
10.12
9.618
10.21
10.94
11.83
5.460
4.96%
3.46%
50
1.651
LT debt¥B
6.967
7.620
8.420
9.459
9.344
10.31
10.79
11.36
10.89
10.63
11.82
2.62%
4.70%
74
Revenue
¥11.28B
6.48%
1.00×
Cost of revenue
¥7.874B
6.45%
1.00×
Operating expenses
¥1.469B
6.10%
0.97×
Property and equipment
18.38%