9.247
Revenue¥B
5.622
6.024
6.307
6.912
7.333
7.768
8.444
8.983
9.613
10.25
9.919
6.92%
6.99%
43
6.09
Revenue growth%
7.32
10.24
10.58
13.22
16.14
19.11
17.23
17.89
15.70
13.60
18.73
17.23
14.65
44
18.05
Gross margin%
30.19
31.22
30.56
29.52
26.58
24.62
25.61
24.20
24.38
24.23
11.08
24.38
26.09
26
9.79
Operating margin%
25.44
24.50
22.34
23.41
20.86
20.09
17.51
18.63
17.06
15.84
25.26
17.51
20.48
88
13.49
Net margin%
12.89
14.84
13.32
11.52
9.36
6.58
5.29
6.13
8.78
7.56
20.39
6.58
9.07
86
11.83
P/E ratio (avg)x
9.725
10.96
12.69
14.23
15.67
16.57
17.68
21.11
21.81
23.01
14.22
21.11
16.12
85
11.08
EV/EBITx
28.41
28.45
32.04
34.97
38.99
39.83
38.80
36.32
34.80
37.41
15.02
37.41
35.64
35
14.86
FCF yield (avg)%
19.63
16.64
19.31
17.35
17.57
18.63
21.48
22.63
20.00
19.17
27.02
20.00
19.24
38
24.04
FCF margin%
30.70
30.21
32.73
33.03
30.60
28.69
29.83
32.34
33.41
35.77
27.40
32.34
31.52
15
1.741
FCF / Net incomex
1.010
1.156
1.086
1.085
1.022
1.149
1.167
1.243
1.153
1.230
1.605
1.167
1.151
15
11.98
ROIC%
16.57
17.47
16.90
15.95
17.14
17.14
18.19
20.08
22.58
22.33
16.27
20.08
17.30
64
5.53
Return on equity%
28.23
28.46
26.25
25.11
25.36
24.65
26.63
23.67
24.02
25.93
26.06
24.65
25.64
62
13.99
Return on assets%
11.50
8.68
9.94
7.67
8.40
9.45
9.64
11.88
9.79
12.52
7.30
9.79
9.71
65
46.47
EPS¥
48.47
47.29
50.36
57.86
62.20
57.28
56.85
60.54
60.55
69.97
50.80
2.38%
2.99%
—
13.82
EPS growth%
5.60
7.36
5.73
4.11
4.72
2.77
2.25
0.85
1.60
0.64
20.93
1.60
3.44
25
99.62
Bookvalue per sh¥
113.33
119.63
110.66
97.33
98.69
101.53
91.66
80.35
75.84
64.55
28.99
(8.14%)
(5.76%)
—
150.82
FCF per share¥
130.16
134.57
155.46
144.93
150.75
164.46
159.01
168.69
190.98
186.04
132.71
4.30%
4.25%
—
26.61
Dividend per sh¥
206.86
193.13
219.49
224.54
254.69
251.70
280.00
262.16
306.84
313.71
118.61
4.26%
5.12%
—
6.56
Div yield (avg)%
6.71
6.14
4.62
7.13
6.13
5.22
5.30
7.30
8.47
9.06
12.82
7.30
6.42
62
22.72
Payout ratio%
6.82
5.04
4.54
6.27
5.78
6.45
8.95
7.04
8.14
9.93
22.70
8.14
6.64
78
80.33
Shares (diluted)M
96.75
108.1
118.8
122.9
126.0
127.7
143.1
147.8
163.5
164.4
80.67
5.47%
5.84%
90
2.10
Buyback yield%
31.24
31.26
33.91
35.89
38.43
37.97
38.61
37.69
36.40
37.88
17.03
37.88
37.04
17
1.117
D/E ratiox
0.902
0.983
0.922
0.882
0.838
0.737
0.659
0.634
0.654
0.721
0.692
0.659
0.787
66
10.81
Enterprise value¥B
9.711
10.10
11.28
12.91
14.16
15.20
15.08
16.68
17.14
18.76
10.78
5.79%
5.99%
36
6.214
LT debt¥B
7.284
7.001
7.975
8.065
7.955
9.306
9.283
10.73
11.41
11.56
9.360
7.75%
5.68%
67
Revenue
¥10.25B
6.99%
1.00×
Cost of revenue
¥6.793B
6.65%
0.97×
Operating expenses
¥1.392B
7.61%
1.06×
Property and equipment
19.42%
Goodwill & intangibles
16.86%