4.325
Revenue¥B
3.334
3.540
3.624
3.783
3.988
4.085
4.169
4.394
4.669
4.921
4.791
4.29%
4.19%
34
3.62
Revenue growth%
19.48
21.68
19.50
18.30
17.69
20.53
20.66
18.03
16.72
18.72
23.27
18.72
19.10
31
2.59
Gross margin%
20.45
21.32
20.17
23.13
24.02
23.86
25.69
23.55
21.93
19.15
23.90
23.55
22.53
93
20.24
Operating margin%
18.44
16.41
19.05
18.12
19.97
18.92
20.99
23.08
24.10
24.95
7.54
23.08
19.51
88
14.26
Net margin%
20.26
20.84
20.82
17.89
17.13
18.86
18.91
21.02
23.21
24.97
15.74
21.02
20.54
76
18.49
P/E ratio (avg)x
43.24
49.42
48.66
47.03
49.02
55.23
56.55
67.22
67.44
72.68
21.94
67.22
52.32
77
27.65
EV/EBITx
13.90
14.56
15.18
13.77
12.94
12.43
12.09
10.81
10.70
10.18
20.10
10.81
12.69
27
28.62
FCF yield (avg)%
13.12
11.69
10.49
10.67
12.62
12.38
14.10
15.99
15.05
17.62
6.43
15.05
12.87
86
4.97
FCF margin%
35.63
33.33
33.20
30.91
31.90
29.72
28.64
26.89
24.20
21.60
7.70
26.89
30.32
60
1.764
FCF / Net incomex
0.948
0.921
1.115
1.287
1.445
1.422
1.445
1.419
1.629
1.676
1.650
1.445
1.421
28
27.06
ROIC%
15.29
17.33
19.11
18.36
19.53
21.42
20.30
22.57
25.45
27.37
18.04
22.57
19.92
78
23.73
Return on equity%
27.98
25.29
24.44
22.27
22.32
22.60
22.96
20.24
17.77
20.10
2.43
20.24
22.46
29
11.72
Return on assets%
17.67
17.28
14.50
16.46
15.37
12.71
11.74
11.45
11.04
10.74
13.72
11.45
13.61
24
3.75
EPS¥
3.99
4.39
4.85
5.71
6.57
7.05
8.22
9.17
10.57
10.14
3.84
9.05%
9.36%
—
11.40
EPS growth%
27.99
27.45
25.06
23.59
23.11
22.93
24.13
21.99
23.72
24.45
14.37
23.72
23.92
41
3.04
Bookvalue per sh¥
1.53
1.55
1.64
1.86
2.04
2.00
2.20
2.19
2.26
2.69
7.47
5.73%
6.50%
—
1.14
FCF per share¥
1.28
1.42
1.38
1.49
1.65
1.83
1.85
1.87
2.03
2.08
6.41
4.76%
4.46%
—
4.26
Dividend per sh¥
13.25
13.69
15.32
16.83
18.67
21.60
25.24
27.78
27.24
31.69
7.52
11.16%
10.44%
—
7.48
Div yield (avg)%
27.43
25.84
24.60
22.56
20.68
20.50
20.69
19.05
18.63
16.45
13.71
19.05
20.69
18
27.32
Payout ratio%
12.20
9.51
10.10
10.47
8.12
5.24
6.57
9.55
11.91
12.53
11.12
9.55
9.82
42
177.4
Shares (diluted)M
210.8
233.8
265.7
249.6
233.8
261.1
239.7
227.7
208.2
210.0
169.5
(2.12%)
0.71%
76
27.60
Buyback yield%
11.91
12.17
10.19
11.04
9.48
12.21
10.57
12.91
13.41
14.59
7.69
12.91
12.04
20
1.305
D/E ratiox
0.200
0.201
0.207
0.195
0.206
0.208
0.202
0.210
0.179
0.177
0.884
0.202
0.201
23
3.911
Enterprise value¥B
3.866
3.925
4.034
4.230
4.545
4.592
4.243
4.210
4.388
4.929
1.752
1.64%
2.41%
78
0.443
LT debt¥B
3.381
3.284
3.216
3.767
4.001
4.046
4.383
4.910
5.041
5.027
0.968
4.67%
3.55%
62
Revenue
¥4.921B
4.19%
1.00×
Cost of revenue
¥2.936B
4.18%
1.00×
Operating expenses
¥1.025B
4.06%
0.99×
Property and equipment
19.03%