4.687
Revenue¥B
5.175
5.249
5.294
5.228
5.251
5.327
5.331
5.381
5.268
5.202
5.187
(0.19%)
0.15%
93
20.75
Revenue growth%
20.57
20.53
21.51
19.62
22.12
21.95
21.85
21.02
19.30
22.28
6.55
21.85
21.26
8
4.20
Gross margin%
6.81
7.77
6.30
3.45
4.99
2.21
2.59
4.53
4.22
4.81
28.09
4.22
4.67
66
18.33
Operating margin%
20.48
22.80
20.83
19.51
16.80
14.21
13.29
11.47
9.35
10.37
21.04
11.47
15.50
46
13.25
Net margin%
25.89
24.38
27.11
29.22
30.39
28.51
29.45
29.86
31.12
31.28
2.95
29.86
29.34
20
23.80
P/E ratio (avg)x
19.38
18.42
16.74
15.63
14.87
12.88
11.19
10.38
9.964
8.923
12.20
10.38
13.88
25
19.43
EV/EBITx
19.79
19.74
17.85
16.12
15.01
16.26
17.99
20.03
21.83
23.00
13.70
20.03
18.86
32
5.61
FCF yield (avg)%
27.32
30.31
30.03
29.58
27.48
30.09
29.34
32.11
31.23
30.20
20.28
30.20
30.06
23
26.73
FCF margin%
15.46
14.98
16.84
18.93
18.36
21.32
18.90
21.20
21.74
23.14
26.36
21.32
18.92
6
1.269
FCF / Net incomex
0.699
0.684
0.719
0.616
0.538
0.559
0.527
0.486
0.466
0.482
0.906
0.486
0.548
28
9.60
ROIC%
9.28
9.83
11.00
8.75
8.34
11.25
12.07
11.11
11.72
8.96
17.90
11.25
10.41
69
18.72
Return on equity%
22.23
21.60
19.99
22.64
23.61
22.87
25.75
28.32
28.69
27.93
21.04
27.93
23.24
64
2.20
Return on assets%
10.85
9.86
9.01
10.31
10.79
7.95
7.05
5.57
3.25
5.16
15.04
5.57
8.48
94
123.96
EPS¥
92.65
94.22
99.24
90.25
82.42
76.99
77.34
86.16
88.36
86.98
137.60
1.08%
(0.54%)
—
11.53
EPS growth%
15.95
16.44
16.96
14.19
11.57
9.94
7.99
6.74
7.25
7.31
9.97
7.31
10.76
69
259.72
Bookvalue per sh¥
300.15
321.44
351.57
345.99
313.95
358.15
353.59
356.98
356.01
378.95
120.96
3.84%
2.43%
—
341.82
FCF per share¥
142.50
157.81
147.67
155.20
178.49
171.17
177.51
166.59
168.51
182.56
90.74
0.45%
3.27%
—
255.68
Dividend per sh¥
319.95
311.32
281.81
272.87
273.17
300.46
308.68
309.72
320.08
289.45
357.30
1.16%
(1.53%)
—
10.20
Div yield (avg)%
14.21
15.34
16.42
13.68
11.54
12.98
14.85
11.94
12.97
14.25
28.21
12.98
13.95
49
20.77
Payout ratio%
30.46
31.34
32.31
33.46
34.33
32.46
32.07
33.96
31.12
32.54
8.09
32.46
32.39
81
10.62
Shares (diluted)M
15.53
16.76
20.03
23.05
23.22
25.05
26.77
28.58
33.76
35.16
10.58
8.65%
8.98%
87
4.10
Buyback yield%
0.40
1.88
4.18
4.19
3.48
4.53
3.78
6.29
3.38
5.34
29.18
4.53
3.98
70
1.097
D/E ratiox
0.568
0.635
0.637
0.684
0.771
0.753
0.790
0.926
1.007
1.009
1.174
0.926
0.762
22
5.716
Enterprise value¥B
0.878
1.013
1.161
1.277
1.323
1.581
1.528
1.592
1.851
1.946
3.925
8.03%
8.34%
87
3.391
LT debt¥B
1.017
1.094
1.033
0.967
0.991
0.964
0.952
0.962
0.836
0.774
3.902
(4.81%)
(3.58%)
25
Revenue
¥5.202B
0.15%
1.00×
Cost of revenue
¥3.641B
0.15%
1.00×
Operating expenses
¥898.9M
(0.83%)
0.91×
Property and equipment
14.84%
Spread over hurdle
(0.89%)