7.814
Revenue¥B
7.423
7.485
7.345
7.544
7.575
7.761
7.846
7.999
7.990
8.067
8.066
1.27%
0.84%
54
13.74
Revenue growth%
31.92
28.97
29.04
26.87
26.24
26.05
23.59
21.77
22.30
20.59
20.94
22.30
26.14
38
11.01
Gross margin%
28.77
30.41
27.50
30.21
30.36
27.96
29.11
27.47
25.64
23.39
29.81
27.47
28.36
26
3.25
Operating margin%
33.00
33.10
32.64
31.68
31.52
32.76
32.99
33.80
35.97
37.85
3.71
33.80
32.99
32
29.15
Net margin%
20.21
22.25
24.93
27.24
29.37
31.64
30.65
29.31
28.75
30.51
9.50
30.51
29.03
82
31.93
P/E ratio (avg)x
41.20
39.49
42.54
49.31
46.26
46.95
44.03
46.03
44.45
46.30
12.17
46.03
45.24
48
28.60
EV/EBITx
27.21
25.49
27.08
27.52
30.94
30.07
34.52
32.75
33.73
34.16
19.99
33.73
30.50
51
10.85
FCF yield (avg)%
35.19
34.71
31.83
34.51
35.66
35.91
32.95
30.76
33.61
31.33
3.55
32.95
34.06
88
20.83
FCF margin%
23.71
25.28
22.49
21.56
19.58
19.37
21.28
19.66
17.95
20.95
3.54
19.66
21.12
77
0.435
FCF / Net incomex
0.229
0.227
0.257
0.297
0.333
0.343
0.338
0.324
0.336
0.341
0.819
0.338
0.328
39
17.14
ROIC%
13.65
16.08
18.27
19.36
20.85
17.92
17.61
18.02
15.39
12.85
15.99
17.61
17.77
32
22.28
Return on equity%
24.42
23.81
21.02
23.84
24.42
25.60
23.38
23.67
22.98
22.52
9.17
23.38
23.74
81
21.66
Return on assets%
14.61
16.64
16.24
16.13
16.10
15.28
17.54
16.39
17.33
18.80
28.24
17.33
16.32
76
58.43
EPS¥
236.52
263.11
271.83
262.97
313.57
369.78
372.78
370.71
390.20
445.96
64.35
7.30%
7.63%
—
26.54
EPS growth%
19.94
18.38
17.20
17.46
19.93
17.29
19.56
20.94
19.37
17.48
19.44
19.37
18.87
86
157.51
Bookvalue per sh¥
220.57
231.09
272.04
318.21
362.05
413.37
447.21
512.63
505.04
521.18
150.87
7.56%
10.00%
—
172.02
FCF per share¥
83.55
85.21
78.70
80.21
79.50
73.49
75.50
86.33
98.39
105.39
159.79
5.80%
2.47%
—
132.37
Dividend per sh¥
55.36
65.27
74.06
72.31
74.08
79.11
81.27
95.47
95.44
106.48
170.74
7.52%
6.26%
—
22.50
Div yield (avg)%
25.34
23.36
24.73
22.07
20.50
18.19
17.80
19.77
21.82
21.04
22.68
19.77
21.43
34
10.49
Payout ratio%
15.70
17.69
16.57
16.54
18.30
20.48
17.65
19.42
20.39
17.74
8.77
19.42
17.71
27
10.52
Shares (diluted)M
10.23
10.97
9.862
9.514
9.622
8.638
8.415
7.953
8.075
8.946
10.43
(1.45%)
(1.60%)
40
15.27
Buyback yield%
10.66
10.65
10.45
12.69
14.88
17.23
20.19
19.04
16.38
17.63
26.48
17.63
15.63
70
1.591
D/E ratiox
0.648
0.572
0.593
0.585
0.519
0.536
0.496
0.468
0.505
0.437
0.450
0.496
0.527
88
2.063
Enterprise value¥B
8.066
8.910
9.207
10.62
12.47
14.22
15.24
15.37
17.06
17.18
2.477
6.63%
7.47%
10
1.038
LT debt¥B
5.701
6.339
6.526
7.313
7.169
8.263
9.470
9.702
9.541
10.90
6.900
8.74%
6.37%
94
Revenue
¥8.067B
0.84%
1.00×
Cost of revenue
¥5.647B
0.84%
1.00×
Operating expenses
¥1.521B
0.49%
0.97×
Property and equipment
19.20%
Goodwill & intangibles
17.57%