0.306
Revenue¥B
4.746
4.820
4.961
4.920
4.998
5.122
5.035
5.144
5.093
5.222
0.322
0.88%
1.27%
91
4.50
Revenue growth%
33.65
34.26
34.68
33.45
35.33
37.26
37.87
35.81
36.49
37.00
17.35
37.00
35.57
13
24.08
Gross margin%
5.98
3.73
5.45
3.43
2.81
4.69
4.35
6.90
9.66
7.74
11.85
6.90
5.07
9
25.28
Operating margin%
3.59
3.01
0.40
0.40
0.40
0.40
0.40
0.40
1.08
1.32
13.72
0.40
0.40
49
29.18
Net margin%
13.41
14.09
15.68
15.05
14.77
13.85
11.88
13.38
11.58
10.44
22.61
11.88
13.63
57
6.333
P/E ratio (avg)x
56.02
55.49
65.08
63.86
76.32
78.66
88.41
93.70
103.2
102.9
18.33
93.70
77.49
24
14.57
EV/EBITx
34.97
31.37
34.30
36.31
34.75
33.87
38.13
42.25
44.66
43.02
30.70
42.25
35.64
82
11.61
FCF yield (avg)%
11.12
8.12
6.31
7.59
7.69
6.39
3.77
3.30
1.60
0.40
4.18
3.30
6.35
38
11.11
FCF margin%
30.19
32.00
30.15
28.02
29.71
29.56
28.22
26.90
24.54
26.63
3.56
26.90
28.89
74
0.952
FCF / Net incomex
0.847
0.741
0.668
0.654
0.705
0.674
0.577
0.580
0.546
0.552
1.498
0.577
0.661
90
13.39
ROIC%
15.15
12.43
9.69
11.04
13.47
10.81
12.23
14.44
11.91
14.10
18.04
12.23
12.33
17
25.69
Return on equity%
3.29
2.48
2.93
1.20
2.47
5.07
7.06
8.43
6.17
8.30
14.90
7.06
4.18
43
20.21
Return on assets%
10.78
11.25
10.70
11.79
14.62
14.85
16.19
17.74
20.10
22.23
7.52
17.74
14.74
54
780.99
EPS¥
140.85
125.49
127.79
130.13
136.03
129.34
113.31
105.82
98.51
106.24
812.94
(4.82%)
(3.04%)
—
29.71
EPS growth%
0.40
1.15
1.70
1.53
0.40
0.40
0.40
0.40
2.30
3.16
23.77
0.40
0.78
54
161.55
Bookvalue per sh¥
321.41
349.09
307.79
317.38
295.29
279.90
306.62
311.67
272.81
244.15
727.25
(3.73%)
(2.49%)
—
491.37
FCF per share¥
580.37
592.69
565.84
539.63
584.01
619.53
599.27
530.02
571.74
549.27
260.33
(1.22%)
(1.44%)
—
988.97
Dividend per sh¥
545.41
556.36
570.23
663.08
654.27
777.91
915.85
1,092
1,296
1,319
484.67
15.04%
8.95%
—
28.38
Div yield (avg)%
8.52
9.67
6.69
5.38
4.64
5.94
3.68
4.54
7.29
7.48
6.17
5.94
6.32
91
5.82
Payout ratio%
23.12
20.15
22.67
20.52
19.98
20.22
18.06
18.65
18.80
19.91
18.11
18.80
20.07
54
2.008
Shares (diluted)M
2.548
2.462
2.535
2.892
3.116
3.487
3.313
3.552
3.674
3.927
1.934
4.74%
3.73%
24
26.45
Buyback yield%
10.74
10.88
13.10
14.08
15.81
16.42
19.09
21.63
18.70
20.98
23.66
19.09
16.12
78
0.236
D/E ratiox
0.381
0.399
0.414
0.406
0.473
0.455
0.478
0.454
0.459
0.472
0.406
0.459
0.454
60
2.967
Enterprise value¥B
0.401
0.452
0.447
0.518
0.508
0.509
0.585
0.624
0.589
0.629
2.688
4.34%
4.58%
13
4.346
LT debt¥B
3.243
2.889
2.623
2.702
2.362
2.047
1.992
2.158
2.363
2.375
4.981
0.11%
(4.48%)
63
Revenue
¥5.222B
1.27%
1.00×
Cost of revenue
¥2.923B
1.30%
1.00×
Operating expenses
¥655.4M
1.21%
0.99×
Property and equipment
16.54%
Goodwill & intangibles
16.03%