12.86
Revenue¥B
37.63
38.03
38.79
39.84
40.51
40.88
41.02
40.80
42.54
43.38
14.19
1.38%
1.53%
94
9.67
Revenue growth%
30.47
32.80
35.00
36.20
36.94
34.72
31.93
30.74
33.37
36.01
16.63
33.37
34.05
42
19.54
Gross margin%
15.27
13.51
11.91
11.47
10.38
13.23
14.91
17.53
15.79
17.15
7.02
15.79
14.21
29
9.64
Operating margin%
18.92
20.60
20.22
21.81
24.11
26.69
25.09
23.78
26.43
25.82
16.18
25.82
23.94
9
20.56
Net margin%
24.80
22.17
24.42
26.33
26.19
24.03
23.46
26.05
26.20
25.16
25.18
25.16
24.98
79
34.31
P/E ratio (avg)x
21.68
23.56
25.20
26.58
28.72
27.16
28.39
24.83
25.47
25.25
18.01
25.47
25.36
69
35.43
EV/EBITx
8.434
7.808
7.850
7.326
7.018
7.862
7.228
8.151
7.308
6.776
9.348
7.308
7.567
56
2.94
FCF yield (avg)%
21.04
22.30
23.48
26.30
25.03
24.05
22.40
23.72
25.98
27.81
19.27
24.05
23.89
89
26.12
FCF margin%
11.96
13.47
11.60
13.51
13.79
12.54
11.09
11.64
12.98
12.61
14.33
12.54
12.57
40
0.121
FCF / Net incomex
1.331
1.231
1.139
1.186
1.249
1.219
1.131
1.074
1.059
0.960
0.994
1.074
1.162
48
14.76
ROIC%
8.91
10.62
9.82
12.70
14.21
15.86
16.30
14.48
13.63
15.76
26.06
15.76
13.92
85
13.66
Return on equity%
21.81
23.39
23.04
21.03
20.81
21.82
24.00
24.67
26.69
24.87
4.58
24.67
23.21
15
10.99
Return on assets%
17.39
15.07
15.67
18.12
15.78
14.38
13.14
15.75
13.65
14.97
11.44
14.38
15.37
80
110.95
EPS¥
369.87
346.56
334.97
297.18
266.17
273.96
246.67
275.19
285.68
306.10
114.55
2.84%
(0.91%)
—
2.82
EPS growth%
20.20
20.96
22.23
23.85
21.26
20.86
19.73
18.17
20.35
19.12
7.31
19.73
20.61
32
55.78
Bookvalue per sh¥
148.44
153.32
175.70
179.86
194.29
205.70
236.10
228.16
234.86
226.63
159.52
3.13%
5.20%
—
209.77
FCF per share¥
249.53
290.98
326.02
321.43
327.07
351.55
389.97
406.64
429.23
429.81
188.46
5.62%
5.28%
—
67.63
Dividend per sh¥
333.58
354.60
319.33
298.72
300.33
311.29
305.80
297.63
329.85
333.14
282.46
2.10%
(0.01%)
—
27.91
Div yield (avg)%
36.38
37.76
35.10
37.49
39.36
40.59
42.87
44.30
46.83
46.23
12.46
44.30
39.97
60
17.84
Payout ratio%
0.40
2.10
2.38
2.84
3.32
4.21
3.13
1.87
1.55
0.40
5.51
1.87
2.24
76
38.13
Shares (diluted)M
50.36
51.65
56.53
57.95
55.35
59.75
67.36
64.95
61.50
58.29
38.79
1.04%
1.77%
15
8.35
Buyback yield%
19.25
16.96
18.16
19.58
20.02
20.88
21.72
20.86
23.27
21.35
27.53
21.35
20.44
20
1.058
D/E ratiox
2.005
2.314
2.295
2.691
3.091
3.296
3.427
3.722
3.866
4.012
0.801
3.722
3.193
23
21.60
Enterprise value¥B
17.99
20.14
19.42
22.68
23.55
26.93
29.32
33.47
36.04
36.89
8.299
9.40%
8.69%
10
31.14
LT debt¥B
38.66
41.87
42.94
49.82
49.74
54.22
60.36
58.60
61.16
66.83
1.701
6.09%
5.82%
33
Revenue
¥43.38B
1.53%
1.00×
Cost of revenue
¥30.20B
1.74%
1.02×
Operating expenses
¥8.303B
1.56%
1.00×
Property and equipment
19.11%
Goodwill & intangibles
16.59%