7.734
Revenue¥B
5.012
5.444
5.744
6.152
6.440
6.767
7.330
7.610
8.119
8.627
8.214
6.02%
6.10%
27
14.80
Revenue growth%
19.20
16.61
18.44
19.08
18.58
17.81
17.23
18.20
18.00
19.07
4.94
18.00
18.32
25
10.15
Gross margin%
8.05
5.07
5.92
7.29
5.72
6.47
6.83
7.87
9.80
9.76
2.45
7.87
7.06
41
17.71
Operating margin%
18.03
16.92
15.91
14.85
12.69
11.90
12.69
10.56
8.57
9.86
20.90
10.56
12.69
74
16.73
Net margin%
9.87
10.75
9.58
7.85
10.03
9.80
8.79
7.83
7.34
8.29
6.29
8.29
9.18
9
36.66
P/E ratio (avg)x
20.48
22.11
19.12
19.70
18.25
16.31
13.95
11.82
12.42
11.22
25.25
12.42
17.28
16
11.48
EV/EBITx
35.95
35.67
39.04
40.74
40.98
40.34
43.28
46.89
50.36
57.75
15.87
46.89
40.86
60
24.43
FCF yield (avg)%
14.35
16.14
17.99
16.05
18.09
19.60
20.50
17.96
19.90
22.03
17.49
19.90
18.04
8
23.67
FCF margin%
25.68
23.00
21.61
23.69
26.27
25.14
22.19
20.54
21.13
21.83
25.32
21.83
22.60
80
1.633
FCF / Net incomex
0.428
0.415
0.449
0.394
0.380
0.406
0.424
0.467
0.507
0.461
1.465
0.461
0.426
32
29.54
ROIC%
4.19
1.25
0.61
2.81
5.44
5.97
5.16
5.62
7.19
5.13
18.51
5.62
5.14
92
2.00
Return on equity%
3.23
4.86
2.36
0.41
0.40
0.40
0.40
0.40
0.40
0.45
10.35
0.40
0.41
60
12.66
Return on assets%
33.85
31.04
29.78
27.35
27.39
28.93
26.34
24.57
25.89
23.98
16.41
25.89
27.37
37
155.09
EPS¥
169.19
189.14
213.13
237.28
235.46
231.13
252.79
288.51
271.87
265.31
168.57
2.42%
5.18%
—
11.41
EPS growth%
1.55
0.40
0.40
0.40
2.04
1.12
0.44
0.40
0.40
0.40
24.05
0.40
0.40
22
395.34
Bookvalue per sh¥
185.12
191.27
192.35
221.85
222.16
261.73
296.17
300.05
315.77
316.27
63.70
7.32%
5.44%
—
372.33
FCF per share¥
114.99
126.62
121.45
122.46
108.97
101.80
108.06
97.50
89.94
98.64
116.12
(1.97%)
(1.93%)
—
401.14
Dividend per sh¥
409.53
430.08
473.07
515.50
457.60
410.61
397.09
385.01
417.29
416.94
327.73
(1.84%)
(0.24%)
—
9.89
Div yield (avg)%
24.94
22.21
22.48
20.63
19.38
21.83
20.96
19.20
19.16
18.43
22.59
19.20
20.80
82
3.76
Payout ratio%
18.03
19.34
21.14
19.70
18.31
15.42
15.74
15.94
15.14
15.04
13.24
15.42
16.98
20
32.68
Shares (diluted)M
20.49
18.79
16.64
16.74
16.25
17.85
16.94
15.73
13.95
13.88
32.39
(3.11%)
(4.93%)
67
19.76
Buyback yield%
20.00
19.82
19.17
19.67
19.72
18.59
20.18
19.41
16.91
17.91
20.98
18.59
19.54
76
0.574
D/E ratiox
0.908
0.808
0.780
0.828
0.708
0.635
0.605
0.655
0.658
0.656
1.205
0.655
0.683
47
5.954
Enterprise value¥B
11.31
12.98
13.66
12.90
14.57
16.59
17.42
17.26
19.72
19.50
7.045
6.00%
6.00%
25
9.505
LT debt¥B
7.078
6.997
6.760
6.300
6.119
5.362
5.571
5.510
5.413
5.082
2.923
(3.64%)
(3.67%)
36
Revenue
¥8.627B
6.10%
1.00×
Cost of revenue
¥5.720B
5.95%
0.99×
Operating expenses
¥1.109B
6.58%
1.05×
Goodwill & intangibles
19.02%
Property and equipment
16.70%