1.081
Revenue¥B
3.241
3.384
3.558
3.731
3.911
4.154
4.281
4.604
4.858
1.136
1.243
5.42%
5.28%
23
19.43
Revenue growth%
12.61
15.38
13.96
15.97
16.01
13.34
10.48
7.93
8.88
18.97
25.39
10.48
13.65
82
9.01
Gross margin%
12.97
12.29
9.67
7.45
5.05
3.60
4.89
4.32
2.61
17.98
4.93
4.32
6.25
25
16.72
Operating margin%
7.69
8.25
7.00
4.17
2.55
0.40
0.54
1.61
0.40
24.16
7.07
0.54
3.36
11
12.89
Net margin%
25.39
26.52
28.10
28.36
31.06
29.07
28.26
26.44
27.19
3.34
20.15
28.26
27.65
25
32.86
P/E ratio (avg)x
15.36
16.10
15.92
17.06
17.58
20.21
22.02
21.47
20.73
8.873
8.600
20.73
17.32
36
8.758
EV/EBITx
23.11
26.03
26.39
29.42
32.15
30.93
33.79
34.17
36.43
27.13
29.80
33.79
30.17
52
22.84
FCF yield (avg)%
13.20
15.40
16.27
15.74
14.63
13.38
14.60
12.25
13.49
17.42
23.85
13.49
14.05
26
22.77
FCF margin%
19.17
21.40
22.28
24.21
23.53
26.28
25.86
22.89
20.62
6.48
23.64
23.53
22.59
33
1.582
FCF / Net incomex
0.600
0.572
0.522
0.506
0.489
0.539
0.554
0.565
0.627
1.023
0.534
0.554
0.559
16
12.79
ROIC%
12.22
12.17
14.53
15.43
15.81
18.36
18.17
18.53
19.04
23.14
8.85
18.36
15.62
27
20.11
Return on equity%
15.71
17.59
15.90
14.35
12.54
14.01
11.07
12.28
14.19
26.51
5.07
12.54
14.27
72
28.18
Return on assets%
20.18
17.52
19.26
16.79
18.44
17.88
16.74
17.42
20.23
7.84
19.73
17.88
18.16
15
334.06
EPS¥
385.83
392.67
358.12
366.39
341.79
321.94
341.37
325.03
327.96
349.25
359.53
(2.19%)
(0.29%)
—
6.48
EPS growth%
8.63
9.93
11.46
8.65
6.68
8.06
7.58
6.90
5.38
19.43
29.54
6.90
7.82
84
267.85
Bookvalue per sh¥
247.59
248.42
213.59
224.81
220.07
225.26
193.96
199.31
195.13
240.53
304.20
(2.79%)
(0.82%)
—
231.76
FCF per share¥
436.16
443.35
517.09
583.38
643.71
750.34
804.31
943.60
1,052
324.73
98.30
12.52%
12.01%
—
300.98
Dividend per sh¥
131.37
118.53
106.42
94.93
95.94
92.72
94.91
81.27
69.20
183.19
135.40
(6.13%)
(6.52%)
—
4.94
Div yield (avg)%
23.29
21.00
18.20
19.05
19.78
20.08
18.17
21.00
18.87
2.41
8.95
19.78
19.93
67
26.91
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
3.05
4.84
5.03
17.97
25.50
3.05
0.40
94
9.111
Shares (diluted)M
7.467
6.975
7.667
7.606
7.973
7.291
6.924
6.568
6.363
8.940
8.922
(3.50%)
(1.15%)
94
21.39
Buyback yield%
7.28
5.33
7.14
9.35
8.96
10.53
10.21
10.68
11.59
29.46
5.16
10.53
9.15
38
1.358
D/E ratiox
1.619
1.434
1.335
1.385
1.306
1.440
1.462
1.350
1.348
0.182
0.584
1.350
1.410
46
3.985
Enterprise value¥B
0.890
0.803
0.801
0.827
0.835
0.901
0.862
0.786
0.783
1.841
0.529
(1.09%)
(1.56%)
47
4.280
LT debt¥B
4.545
4.622
4.064
3.746
3.927
3.889
3.712
3.578
3.650
0.920
0.474
(0.52%)
(1.10%)
47
Revenue
¥4.858B
5.28%
1.00×
Cost of revenue
¥2.638B
5.56%
1.03×
Operating expenses
¥1.090B
5.27%
1.00×
Property and equipment
20.41%
Cash and investments
18.25%