55.78
Revenue¥B
481.5
491.9
509.0
521.0
525.2
545.5
557.2
560.3
561.7
576.7
61.42
1.89%
2.18%
25
8.17
Revenue growth%
19.80
20.52
22.67
25.60
26.47
23.58
22.22
24.24
24.70
22.32
4.57
23.58
23.13
81
7.33
Gross margin%
1.07
0.40
1.79
2.22
3.83
3.83
2.52
3.45
1.51
1.62
10.30
2.52
2.01
43
4.92
Operating margin%
1.90
2.82
4.20
3.11
1.24
2.37
1.86
0.40
2.41
3.51
6.22
2.37
2.39
21
8.62
Net margin%
21.27
20.52
22.48
25.25
26.46
28.89
29.28
28.07
28.01
28.78
23.69
28.78
27.24
18
17.67
P/E ratio (avg)x
12.88
13.53
14.93
16.59
18.62
18.11
18.34
19.19
21.53
19.83
30.28
19.19
18.22
53
25.30
EV/EBITx
7.498
7.593
8.249
8.994
9.376
8.970
10.18
10.51
10.54
10.29
28.96
10.29
9.185
82
20.64
FCF yield (avg)%
32.91
33.64
36.63
39.43
38.73
36.21
33.28
32.61
32.85
34.45
15.77
33.28
34.04
83
6.81
FCF margin%
6.40
7.84
8.07
5.98
3.03
3.48
6.22
7.55
8.22
6.35
2.65
6.35
6.37
21
0.104
FCF / Net incomex
0.361
0.329
0.336
0.322
0.325
0.288
0.250
0.270
0.230
0.207
1.144
0.250
0.305
35
22.57
ROIC%
0.41
0.40
1.88
3.23
1.67
3.16
3.04
4.30
6.47
3.50
28.69
3.50
3.10
7
23.55
Return on equity%
8.42
5.91
4.54
5.44
7.12
6.54
4.82
2.58
1.39
0.40
24.79
2.58
5.13
59
14.00
Return on assets%
11.48
11.80
9.46
8.96
9.59
10.10
11.60
8.95
7.04
8.47
19.28
8.95
9.52
85
259.76
EPS¥
327.34
348.45
336.94
297.90
261.15
278.83
292.84
299.95
330.11
324.53
280.37
4.44%
0.76%
—
15.38
EPS growth%
17.84
19.99
22.66
23.93
22.05
22.70
23.64
26.64
25.73
23.39
4.39
23.64
23.04
92
245.75
Bookvalue per sh¥
750.23
760.64
782.61
785.05
880.60
997.22
1,168
1,317
1,588
1,660
582.23
13.52%
8.21%
—
274.97
FCF per share¥
372.31
410.06
431.46
446.15
507.04
588.47
646.03
761.17
816.06
866.29
261.69
11.31%
9.55%
—
430.60
Dividend per sh¥
811.08
839.60
853.16
959.32
1,009
1,102
1,130
1,213
1,430
1,537
343.81
8.77%
6.33%
—
21.63
Div yield (avg)%
9.48
9.30
6.52
3.65
4.09
4.28
7.21
8.09
10.88
9.62
26.24
8.09
7.65
45
28.09
Payout ratio%
9.24
6.78
4.10
5.65
8.59
6.61
7.82
8.92
6.59
3.69
2.40
6.61
6.69
43
434.1
Shares (diluted)M
400.6
386.0
329.9
295.0
306.3
275.3
282.7
283.0
301.4
303.5
432.4
(0.18%)
(3.07%)
31
20.14
Buyback yield%
16.45
14.90
15.54
14.45
16.76
14.66
13.22
10.24
8.12
8.13
13.45
10.24
14.56
49
1.759
D/E ratiox
0.402
0.367
0.394
0.376
0.373
0.364
0.384
0.360
0.322
0.282
0.560
0.360
0.370
58
377.0
Enterprise value¥B
75.24
69.67
73.93
72.57
70.33
63.53
60.95
58.78
59.28
64.77
396.2
(1.63%)
(0.44%)
67
287.0
LT debt¥B
442.8
468.9
541.8
534.3
546.4
591.6
585.4
565.4
630.1
688.1
326.2
4.72%
5.03%
5
Revenue
¥576.7B
2.18%
1.00×
Cost of revenue
¥367.7B
2.20%
1.00×
Operating expenses
¥115.8B
2.01%
0.98×
Property and equipment
15.25%