40.83
Revenue¥B
53.26
57.20
60.35
63.33
68.54
72.48
75.75
82.43
86.48
92.47
43.72
6.17%
6.57%
14
4.51
Revenue growth%
27.62
29.75
27.52
28.40
26.04
27.25
26.42
27.63
24.99
25.92
4.67
26.42
27.38
30
29.90
Gross margin%
12.00
14.08
15.18
15.08
14.53
16.01
13.71
11.06
14.05
14.99
13.12
14.05
14.30
40
27.34
Operating margin%
9.02
6.12
6.00
4.33
2.33
3.96
2.11
0.62
0.40
2.49
21.83
2.11
3.23
74
28.60
Net margin%
10.11
10.40
11.09
11.65
12.50
14.10
15.11
15.39
14.03
13.54
20.14
14.10
13.02
50
10.94
P/E ratio (avg)x
28.29
30.18
27.35
25.90
24.88
24.94
26.48
27.88
27.92
30.45
26.34
27.88
27.62
77
9.665
EV/EBITx
22.88
23.23
20.61
21.85
19.95
18.66
18.91
18.36
17.98
18.42
14.28
18.42
19.43
33
19.75
FCF yield (avg)%
5.93
7.60
9.73
7.78
7.67
8.33
8.23
7.83
9.43
10.84
2.29
8.33
8.03
21
2.81
FCF margin%
21.36
20.36
21.31
20.64
20.74
19.46
20.31
21.17
20.33
19.62
11.02
20.31
20.50
81
0.918
FCF / Net incomex
1.013
1.038
0.997
1.015
1.088
1.211
1.141
1.292
1.312
1.476
0.862
1.292
1.114
43
24.05
ROIC%
5.31
2.76
0.40
0.40
2.42
3.22
2.87
3.66
3.64
6.31
24.77
3.64
3.05
29
19.73
Return on equity%
29.44
30.20
27.51
27.03
24.89
27.53
26.20
24.81
25.54
22.73
9.15
25.54
26.62
67
8.30
Return on assets%
7.20
9.65
9.57
7.39
8.32
7.19
4.67
2.41
4.30
4.30
17.84
4.30
7.19
86
184.91
EPS¥
282.95
278.66
281.61
264.96
271.96
307.86
286.39
315.46
364.84
341.74
188.73
4.67%
2.55%
—
12.52
EPS growth%
22.96
23.20
24.40
22.05
20.38
20.96
23.45
21.35
23.61
24.16
23.32
23.45
23.08
27
229.82
Bookvalue per sh¥
594.42
693.74
692.42
669.46
705.74
738.19
800.03
813.06
857.99
962.72
364.79
6.41%
5.17%
—
147.53
FCF per share¥
734.37
857.25
889.33
890.95
1,063
1,205
1,457
1,648
1,829
1,918
224.87
12.53%
10.80%
—
197.42
Dividend per sh¥
267.44
277.46
276.01
258.64
276.06
272.04
259.26
279.06
289.16
302.55
527.88
1.85%
1.75%
—
23.15
Div yield (avg)%
27.01
24.12
26.70
28.07
28.37
27.58
28.48
26.74
25.48
25.00
23.93
26.74
26.87
74
10.55
Payout ratio%
7.96
9.64
6.84
7.10
6.72
7.24
9.04
10.53
11.37
9.43
10.70
9.43
8.50
44
63.20
Shares (diluted)M
83.81
99.30
100.5
100.2
108.7
119.0
126.4
145.7
164.5
180.8
63.51
10.71%
7.78%
64
6.86
Buyback yield%
3.59
2.09
0.40
0.40
0.40
0.40
0.40
0.40
0.42
0.40
24.42
0.40
0.40
23
0.211
D/E ratiox
0.524
0.575
0.616
0.593
0.597
0.640
0.612
0.578
0.544
0.535
0.609
0.578
0.586
80
9.193
Enterprise value¥B
57.50
66.76
62.82
62.87
71.16
74.33
73.77
86.16
88.33
103.5
35.85
7.78%
6.27%
15
56.46
LT debt¥B
73.95
81.95
78.96
83.82
97.48
106.2
102.5
105.8
115.8
120.8
10.71
4.39%
4.96%
66
Revenue
¥92.47B
6.57%
1.00×
Cost of revenue
¥58.10B
6.61%
1.00×
Operating expenses
¥9.196B
6.24%
0.97×
Goodwill & intangibles
20.68%
Property and equipment
20.08%