1.129
Revenue¥B
1.536
1.581
1.616
1.696
1.787
1.830
1.882
1.999
2.134
2.270
1.153
4.90%
4.22%
86
28.40
Revenue growth%
5.51
4.89
2.76
1.95
0.40
2.63
3.22
6.18
4.56
2.72
2.51
3.22
2.99
36
28.77
Gross margin%
34.25
34.80
34.32
35.92
36.52
37.02
34.02
33.16
30.58
31.28
14.53
33.16
34.29
95
10.91
Operating margin%
21.14
21.38
23.94
25.42
25.71
27.76
30.72
32.51
30.80
29.25
6.74
30.72
26.73
19
25.47
Net margin%
17.37
14.96
15.06
14.04
16.33
15.01
12.52
11.04
11.64
13.01
5.77
12.52
14.50
71
27.43
P/E ratio (avg)x
21.68
24.06
23.92
24.71
28.63
29.73
33.06
38.75
41.95
45.16
23.61
38.75
29.18
41
35.54
EV/EBITx
18.09
21.33
20.29
21.32
20.25
22.56
26.11
30.47
31.01
34.86
32.65
30.47
21.94
49
14.04
FCF yield (avg)%
20.89
22.63
25.54
24.62
23.15
22.20
21.91
21.99
22.02
21.42
23.85
21.99
22.11
52
3.36
FCF margin%
16.07
18.53
18.46
19.13
18.29
20.01
18.76
17.94
20.51
20.58
27.21
20.01
18.64
10
1.624
FCF / Net incomex
2.298
2.735
3.236
3.499
3.703
4.464
4.740
5.092
5.041
4.937
0.778
4.937
4.083
87
13.23
ROIC%
5.57
7.94
5.06
5.03
5.74
4.17
3.77
4.74
7.19
5.71
26.32
4.74
5.31
62
9.27
Return on equity%
14.44
16.23
14.74
12.06
10.54
12.73
11.62
10.31
12.29
11.03
18.53
11.62
12.18
47
12.83
Return on assets%
15.22
12.58
11.59
9.17
11.64
10.74
10.91
13.76
15.33
15.00
23.28
13.76
12.11
22
536.28
EPS¥
823.04
776.10
849.07
949.59
914.54
871.27
849.55
765.07
760.65
714.52
549.28
(4.82%)
(0.99%)
—
19.06
EPS growth%
3.44
4.46
2.08
1.50
0.40
0.40
2.42
2.79
5.34
2.50
8.41
2.50
2.46
31
247.53
Bookvalue per sh¥
833.17
813.07
756.12
754.41
805.88
884.67
789.40
801.49
851.21
795.00
360.49
(0.27%)
(0.90%)
—
685.32
FCF per share¥
215.70
224.37
196.61
176.69
189.26
192.52
212.15
208.73
210.99
219.40
822.13
3.00%
(1.20%)
—
582.42
Dividend per sh¥
713.79
669.00
614.30
575.91
611.69
639.33
662.39
748.12
831.38
822.73
362.83
6.11%
0.53%
—
3.73
Div yield (avg)%
28.38
30.46
28.54
29.64
29.24
26.41
27.72
28.22
26.82
24.58
28.93
26.82
28.30
39
25.35
Payout ratio%
23.05
24.44
22.21
22.25
24.59
24.31
25.81
23.49
24.51
23.81
14.12
24.31
24.06
74
2.599
Shares (diluted)M
2.356
2.405
2.497
2.276
2.406
2.495
2.128
2.001
2.125
2.177
2.553
(1.98%)
(2.03%)
61
2.40
Buyback yield%
26.41
24.63
23.08
25.39
24.64
23.91
22.86
19.96
20.74
20.15
7.85
20.74
23.50
53
1.155
D/E ratiox
1.307
1.415
1.360
1.354
1.325
1.283
1.358
1.326
1.218
1.282
1.405
1.283
1.326
22
1.729
Enterprise value¥B
2.162
2.067
2.012
2.295
2.389
2.563
2.670
3.037
3.397
3.910
1.177
10.35%
6.48%
69
2.066
LT debt¥B
1.861
2.026
2.158
2.189
2.511
2.480
2.653
2.715
2.878
3.183
2.279
4.86%
6.25%
70
Revenue
¥2.270B
4.22%
1.00×
Cost of revenue
¥1.270B
4.34%
1.01×
Operating expenses
¥353.2M
3.33%
0.92×
Property and equipment
15.73%