14.33
Revenue¥B
12.82
13.26
13.54
13.98
14.16
14.33
14.79
15.12
15.56
15.54
15.66
1.88%
2.06%
64
3.54
Revenue growth%
29.07
30.01
28.88
30.08
27.87
28.86
26.09
23.45
25.85
23.33
27.32
25.85
28.37
76
2.68
Gross margin%
31.10
29.01
28.25
30.93
29.75
32.05
31.02
33.66
31.19
30.24
7.85
31.19
30.97
19
17.66
Operating margin%
23.67
23.68
23.46
25.48
23.76
26.62
29.25
27.23
26.38
29.26
21.32
27.23
25.93
22
24.74
Net margin%
23.32
20.50
18.45
15.85
16.54
17.76
17.37
14.51
15.52
16.57
17.24
16.57
16.97
6
25.83
P/E ratio (avg)x
37.93
39.16
39.29
44.21
48.46
58.09
70.45
77.35
76.63
82.58
10.27
76.63
53.28
86
10.09
EV/EBITx
27.22
25.20
25.66
27.25
25.50
23.96
25.28
27.07
26.87
24.00
27.56
25.28
25.58
43
14.99
FCF yield (avg)%
11.79
12.66
12.34
10.57
12.61
10.72
8.72
8.16
8.29
10.65
8.39
8.72
10.68
21
7.16
FCF margin%
9.92
7.46
4.53
5.39
5.55
2.94
3.72
3.06
2.70
1.71
12.99
2.94
4.13
55
0.295
FCF / Net incomex
1.852
1.831
1.710
1.684
1.701
1.627
1.812
1.899
2.195
2.066
0.470
1.899
1.821
72
12.37
ROIC%
23.02
20.91
22.53
23.72
23.82
26.76
27.96
28.33
26.48
27.35
3.40
27.35
25.15
9
25.87
Return on equity%
14.07
12.20
9.95
8.57
11.54
12.82
12.35
11.45
9.77
12.30
15.44
12.30
11.87
34
14.88
Return on assets%
0.40
1.02
0.40
0.40
1.98
1.55
3.50
1.92
3.81
3.02
16.29
3.02
1.73
28
198.18
EPS¥
350.25
418.66
478.62
507.23
540.80
634.93
729.30
851.87
865.28
1,016
207.67
13.44%
10.90%
—
12.15
EPS growth%
22.25
24.03
22.85
21.57
23.29
22.18
24.54
26.36
24.46
27.00
8.75
24.54
23.66
64
110.72
Bookvalue per sh¥
437.66
480.06
446.10
477.78
446.21
415.49
426.96
453.23
469.78
485.77
465.11
1.71%
2.52%
—
282.86
FCF per share¥
516.94
530.14
575.81
564.61
554.67
549.24
616.14
596.46
688.11
784.89
271.90
7.19%
4.70%
—
274.61
Dividend per sh¥
373.74
384.92
418.95
407.85
472.01
461.70
455.03
473.37
538.61
628.67
308.65
5.90%
5.00%
—
20.21
Div yield (avg)%
28.03
27.42
30.29
32.57
30.42
27.56
29.34
29.24
28.55
30.46
17.26
29.24
29.29
9
23.93
Payout ratio%
12.84
14.75
12.85
14.34
16.10
13.44
10.64
9.39
8.11
9.77
7.91
9.77
12.85
52
22.28
Shares (diluted)M
26.77
23.50
23.81
21.96
23.90
24.86
24.26
24.74
24.89
22.80
22.73
(0.94%)
(1.73%)
36
21.64
Buyback yield%
23.73
22.04
21.31
19.38
16.39
15.48
14.08
12.49
11.59
11.52
2.34
12.49
15.93
58
1.248
D/E ratiox
0.268
0.244
0.234
0.224
0.228
0.242
0.240
0.223
0.246
0.246
1.571
0.242
0.241
41
13.24
Enterprise value¥B
7.010
6.994
7.509
6.694
6.167
5.675
6.223
6.491
6.408
6.092
11.52
(0.25%)
(0.51%)
73
1.270
LT debt¥B
7.808
8.006
8.115
7.951
8.757
9.815
10.78
12.07
11.93
12.82
13.98
7.92%
6.21%
7
Revenue
¥15.54B
2.06%
1.00×
Cost of revenue
¥9.295B
2.36%
1.03×
Operating expenses
¥3.297B
1.45%
0.94×
Property and equipment
15.85%