1.167
Revenue¥B
3.164
3.313
3.510
3.640
3.875
3.973
4.174
4.475
4.657
4.792
1.288
4.34%
4.52%
46
20.09
Revenue growth%
16.10
19.01
16.53
16.93
14.81
12.70
10.90
12.65
14.64
13.12
19.20
12.70
14.72
48
16.01
Gross margin%
24.03
23.17
23.72
22.97
21.17
22.23
20.77
21.05
21.39
23.21
22.41
21.39
22.60
33
18.16
Operating margin%
24.56
25.68
23.62
22.19
24.58
21.81
23.53
24.93
25.47
26.40
26.15
24.93
24.57
26
13.25
Net margin%
15.15
14.49
16.96
17.97
20.59
22.72
23.43
20.99
19.87
19.51
20.68
20.99
19.69
89
10.13
P/E ratio (avg)x
11.66
12.01
11.42
11.81
12.00
11.99
11.86
10.95
12.25
13.28
26.93
11.99
11.92
57
23.07
EV/EBITx
20.09
19.29
18.07
16.43
17.09
19.08
17.65
16.59
16.80
18.77
27.33
17.65
17.86
52
25.38
FCF yield (avg)%
19.09
21.44
24.37
27.26
28.18
28.78
30.10
27.31
26.38
28.68
29.01
28.68
27.28
13
10.16
FCF margin%
26.76
25.78
23.71
23.03
25.92
27.65
29.32
30.65
31.06
33.55
24.96
30.65
27.21
29
1.661
FCF / Net incomex
1.148
1.109
1.027
1.041
1.073
0.982
0.863
0.891
0.774
0.746
1.776
0.863
1.004
8
10.40
ROIC%
29.16
30.42
30.44
28.45
25.97
23.82
23.57
25.04
22.71
20.67
13.48
23.57
25.50
43
10.84
Return on equity%
22.88
21.55
23.88
25.19
26.09
24.86
24.46
26.93
25.06
25.13
20.72
25.06
24.96
65
11.04
Return on assets%
6.84
8.14
10.40
8.80
10.89
8.68
8.30
8.59
7.18
7.19
14.66
8.30
8.44
80
168.63
EPS¥
301.79
286.31
265.89
293.91
318.57
315.95
285.66
308.99
271.96
289.10
175.64
(1.92%)
0.22%
—
6.75
EPS growth%
30.26
28.40
25.74
23.11
20.40
19.99
20.97
21.34
19.84
22.37
14.82
20.97
21.85
69
191.41
Bookvalue per sh¥
332.21
365.98
388.87
360.01
373.39
353.66
388.42
425.06
461.80
517.40
135.87
6.74%
4.91%
—
236.12
FCF per share¥
229.72
260.45
274.00
284.84
290.53
297.20
354.56
414.47
432.65
449.69
164.38
9.13%
8.33%
—
159.44
Dividend per sh¥
380.62
342.88
313.51
339.32
322.49
346.84
351.32
315.64
327.59
305.21
189.05
(1.09%)
(1.49%)
—
10.82
Div yield (avg)%
7.42
5.05
3.73
4.91
5.12
8.06
5.37
3.50
5.71
5.33
15.28
5.37
5.23
92
25.35
Payout ratio%
12.13
11.96
14.95
15.32
14.22
14.58
16.25
14.35
16.06
18.74
19.40
16.06
14.77
53
6.459
Shares (diluted)M
12.54
14.43
16.70
16.72
16.67
19.64
19.75
23.87
24.04
24.94
6.256
8.38%
7.68%
16
14.98
Buyback yield%
31.79
30.63
30.02
31.91
31.07
29.71
30.44
30.42
28.17
29.25
22.78
29.71
30.43
92
0.133
D/E ratiox
0.663
0.622
0.551
0.529
0.591
0.658
0.728
0.658
0.633
0.692
1.777
0.658
0.646
91
2.780
Enterprise value¥B
1.328
1.288
1.254
1.137
1.242
1.359
1.251
1.384
1.432
1.396
3.203
2.37%
1.35%
71
4.841
LT debt¥B
1.496
1.515
1.479
1.513
1.460
1.439
1.508
1.449
1.455
1.594
2.152
1.78%
1.67%
68
Revenue
¥4.792B
4.52%
1.00×
Cost of revenue
¥2.373B
4.72%
1.02×
Operating expenses
¥1.047B
4.01%
0.95×
Property and equipment
16.49%
Goodwill & intangibles
15.93%