8.570
Revenue¥B
4.221
4.432
4.745
5.031
5.318
5.691
6.095
6.377
6.758
7.306
8.851
6.56%
6.46%
59
2.84
Revenue growth%
17.50
17.96
20.48
21.36
21.07
20.64
22.62
25.26
26.93
26.30
9.29
25.26
21.21
79
11.90
Gross margin%
17.08
19.08
19.43
22.33
22.05
23.61
23.91
24.06
26.04
25.43
3.95
24.06
22.97
55
10.65
Operating margin%
13.78
13.95
12.53
14.11
11.99
11.39
11.82
9.38
12.08
14.46
15.16
11.82
12.30
64
17.87
Net margin%
30.89
29.73
28.24
28.48
28.29
25.68
27.40
27.58
27.35
26.10
22.74
27.35
27.91
57
32.45
P/E ratio (avg)x
6.437
6.421
6.759
7.011
6.593
6.583
5.943
5.435
5.207
4.880
14.72
5.435
6.429
80
15.10
EV/EBITx
8.075
8.418
8.349
9.087
9.779
9.584
9.126
8.937
8.774
8.512
8.595
8.937
8.855
60
21.28
FCF yield (avg)%
26.85
29.00
31.10
30.40
28.46
30.09
28.72
28.09
29.58
29.02
24.73
29.02
29.01
47
18.12
FCF margin%
0.40
0.40
1.23
3.65
4.88
3.54
4.39
3.88
2.32
3.57
5.83
3.57
3.55
35
1.256
FCF / Net incomex
0.578
0.630
0.642
0.674
0.621
0.585
0.622
0.563
0.506
0.489
0.394
0.563
0.603
41
16.28
ROIC%
19.50
17.03
14.54
14.74
17.71
17.17
17.92
16.67
17.26
16.68
13.17
17.17
17.10
33
9.26
Return on equity%
9.97
7.39
7.66
9.44
11.44
8.64
10.89
13.82
14.10
12.24
26.49
12.24
10.43
52
16.18
Return on assets%
15.92
17.84
15.94
18.56
15.64
12.71
14.84
12.88
13.57
13.27
26.00
13.27
15.24
33
68.94
EPS¥
69.56
70.12
77.78
85.12
83.98
97.05
100.52
102.04
115.21
118.19
74.21
7.07%
6.27%
—
16.78
EPS growth%
11.72
14.10
11.74
14.53
14.23
15.87
15.09
12.51
12.64
10.66
29.98
12.64
13.37
29
90.16
Bookvalue per sh¥
165.63
187.23
194.84
218.51
216.68
205.01
201.02
214.81
247.31
232.10
30.80
1.39%
4.23%
—
65.66
FCF per share¥
295.56
313.13
315.63
351.75
398.89
386.01
449.77
491.41
569.04
601.07
95.18
8.55%
8.93%
—
182.84
Dividend per sh¥
119.49
115.15
124.24
136.06
144.02
136.55
126.82
126.97
135.32
151.35
66.75
1.00%
1.89%
—
9.69
Div yield (avg)%
1.30
2.19
0.40
0.40
2.81
4.17
5.54
3.82
3.59
6.41
14.17
4.17
3.20
57
14.93
Payout ratio%
1.75
2.66
5.05
4.20
1.31
1.00
2.19
1.88
2.74
4.93
20.55
2.19
2.43
9
18.93
Shares (diluted)M
16.45
17.73
17.50
20.21
20.74
21.04
22.74
25.92
27.88
32.23
18.93
9.22%
6.38%
36
28.30
Buyback yield%
13.37
12.89
10.53
10.18
10.38
11.13
12.10
9.91
12.63
15.03
18.29
12.10
11.61
43
1.763
D/E ratiox
1.421
1.649
1.944
1.840
1.897
1.832
2.145
2.206
2.530
2.978
0.621
2.206
1.920
34
4.369
Enterprise value¥B
7.747
8.212
7.864
7.635
8.638
9.110
9.436
9.868
9.752
9.315
7.469
1.52%
2.39%
53
4.858
LT debt¥B
1.792
1.623
1.649
1.546
1.473
1.517
1.490
1.588
1.716
1.846
2.249
4.61%
0.54%
13
Revenue
¥7.306B
6.46%
1.00×
Cost of revenue
¥4.439B
6.46%
1.00×
Operating expenses
¥962.2M
6.91%
1.04×
Goodwill & intangibles
19.17%
Property and equipment
15.31%