5.561
Revenue¥B
6.217
6.307
6.386
6.661
6.863
7.245
7.432
7.694
7.942
8.299
5.673
3.87%
3.33%
82
21.77
Revenue growth%
5.01
6.44
6.37
3.73
2.68
2.83
5.18
6.28
4.42
1.51
6.30
4.42
4.72
87
11.36
Gross margin%
0.89
2.32
4.01
6.55
6.89
5.11
5.97
5.57
5.31
7.69
12.83
5.57
5.44
28
3.27
Operating margin%
16.17
18.14
16.55
18.06
18.24
18.64
19.54
18.25
16.66
18.02
23.01
18.25
18.10
23
29.87
Net margin%
1.41
4.10
2.76
0.44
3.36
6.18
8.96
7.02
4.21
7.18
16.84
7.02
4.16
83
19.38
P/E ratio (avg)x
36.91
36.74
40.24
41.73
45.68
51.32
51.33
49.10
55.02
52.18
36.33
51.33
47.39
78
37.63
EV/EBITx
28.12
29.75
30.00
32.12
31.23
34.30
31.91
30.75
33.05
35.79
31.57
33.05
31.57
76
10.14
FCF yield (avg)%
2.99
3.83
4.14
4.24
4.63
5.94
5.16
6.91
5.76
6.48
5.80
5.94
4.89
86
12.59
FCF margin%
15.38
16.87
16.24
18.61
19.48
19.28
21.89
22.91
22.97
23.14
10.66
22.91
19.38
48
0.691
FCF / Net incomex
0.916
0.834
0.871
0.954
1.049
1.168
1.203
1.336
1.366
1.297
1.492
1.297
1.109
59
14.76
ROIC%
19.17
18.71
15.83
16.23
18.82
17.18
15.19
14.71
16.31
15.29
7.60
15.29
16.27
12
4.24
Return on equity%
10.16
8.55
8.64
8.37
10.87
13.46
11.92
13.12
13.77
11.20
13.70
13.12
11.03
73
18.75
Return on assets%
9.21
11.69
11.27
9.23
11.21
9.21
8.56
6.86
9.66
9.55
20.27
9.21
9.39
35
426.64
EPS¥
299.37
295.03
308.98
326.92
366.66
414.29
471.21
449.62
518.21
590.44
466.35
10.00%
8.71%
—
22.58
EPS growth%
2.07
1.48
1.79
0.40
2.22
1.17
1.50
2.46
2.24
2.52
4.82
2.24
1.93
85
96.34
Bookvalue per sh¥
700.10
804.07
962.46
1,011
1,006
1,121
1,203
1,364
1,328
1,395
199.90
6.75%
8.83%
—
265.11
FCF per share¥
118.96
124.65
119.74
131.52
127.24
131.53
122.96
131.52
122.79
118.53
88.14
(1.41%)
(0.81%)
—
170.60
Dividend per sh¥
93.63
100.20
96.98
91.81
89.87
98.24
91.69
84.49
88.13
92.88
407.91
0.66%
0.18%
—
12.59
Div yield (avg)%
7.25
9.94
12.70
13.99
12.87
13.36
10.46
12.58
10.80
10.61
23.89
10.80
11.69
81
11.94
Payout ratio%
4.95
5.09
7.54
7.35
7.89
8.34
9.21
9.62
10.63
8.76
14.03
9.21
8.12
51
20.47
Shares (diluted)M
18.99
19.54
17.81
17.93
16.61
15.26
15.14
14.30
13.03
13.87
21.09
(3.53%)
(2.61%)
67
11.93
Buyback yield%
15.71
14.06
12.12
13.35
13.19
10.54
10.61
13.12
14.39
16.78
29.73
13.12
13.27
87
0.771
D/E ratiox
0.494
0.531
0.531
0.598
0.624
0.658
0.630
0.635
0.650
0.697
0.234
0.650
0.627
40
6.588
Enterprise value¥B
4.493
4.325
3.785
3.277
2.992
3.092
2.824
3.061
3.069
2.660
7.329
(2.32%)
(4.42%)
65
2.755
LT debt¥B
4.788
5.165
5.148
5.453
5.602
5.495
5.739
5.640
5.645
5.167
6.025
(1.61%)
1.54%
64
Revenue
¥8.299B
3.33%
1.00×
Cost of revenue
¥5.428B
3.00%
0.97×
Operating expenses
¥1.503B
3.83%
1.05×
Property and equipment
19.54%
Goodwill & intangibles
17.85%