3.380
Revenue¥B
6.244
6.621
6.979
7.238
7.527
8.085
8.407
9.009
9.655
10.16
3.459
6.19%
5.67%
16
26.75
Revenue growth%
23.96
24.86
23.45
22.94
25.08
23.78
21.26
21.17
21.35
19.06
21.60
21.26
23.19
59
2.74
Gross margin%
12.59
13.87
15.53
15.41
16.32
16.13
14.91
16.01
17.44
15.94
20.82
16.01
15.74
57
11.53
Operating margin%
15.90
17.08
15.19
16.72
16.93
19.07
21.27
21.60
23.08
24.51
15.51
21.60
18.08
67
10.14
Net margin%
25.16
22.33
21.82
23.54
25.87
26.77
25.62
24.00
25.37
24.13
7.83
25.37
24.65
28
16.58
P/E ratio (avg)x
8.362
7.566
7.413
7.852
7.666
6.768
7.127
6.026
5.088
4.775
37.90
6.026
7.270
89
13.89
EV/EBITx
29.20
32.66
32.46
38.69
45.26
48.14
50.62
55.62
54.68
53.64
30.98
53.64
46.70
61
15.83
FCF yield (avg)%
0.80
3.73
1.62
0.40
2.04
2.69
3.60
3.64
4.18
6.43
12.39
3.64
3.14
47
20.45
FCF margin%
5.92
7.59
10.13
7.93
10.70
11.45
10.81
11.87
13.83
10.87
14.08
11.45
10.76
31
1.052
FCF / Net incomex
2.065
2.376
2.281
2.255
2.378
2.640
2.958
3.316
3.146
3.195
0.588
3.146
2.509
56
25.39
ROIC%
19.91
22.19
20.96
20.61
19.02
20.83
21.68
20.21
19.01
19.97
3.42
20.21
20.41
56
6.04
Return on equity%
23.12
25.46
22.91
24.67
26.58
24.44
21.65
24.02
24.20
26.74
15.60
24.20
24.32
82
22.21
Return on assets%
5.99
6.23
6.56
6.52
6.90
9.51
10.53
10.79
10.11
9.02
19.91
10.11
7.96
51
184.52
EPS¥
91.97
87.64
84.20
80.80
83.78
83.76
91.02
96.69
110.56
117.25
196.34
6.95%
2.77%
—
4.12
EPS growth%
13.41
12.43
14.66
14.47
15.55
18.13
18.14
20.36
20.17
18.10
3.10
18.14
16.82
56
84.91
Bookvalue per sh¥
195.73
217.89
242.22
273.07
259.95
259.85
297.73
309.57
317.12
359.23
209.08
6.68%
6.57%
—
160.53
FCF per share¥
157.05
164.22
158.19
146.91
144.19
143.97
124.33
122.01
132.87
142.17
126.43
(0.28%)
(2.14%)
—
223.05
Dividend per sh¥
273.18
317.44
304.45
288.41
294.66
326.45
377.76
440.68
438.83
483.97
35.54
10.43%
6.18%
—
9.21
Div yield (avg)%
10.84
10.52
11.76
13.09
13.37
11.48
12.43
12.84
13.40
12.49
18.64
12.49
12.46
20
4.75
Payout ratio%
3.30
2.87
3.55
1.31
1.00
0.40
2.66
0.40
2.08
0.40
21.41
0.40
1.70
68
21.54
Shares (diluted)M
30.25
29.22
34.26
36.92
39.25
37.96
41.47
47.47
48.27
55.70
21.20
7.25%
8.00%
80
28.53
Buyback yield%
18.48
18.94
20.17
17.20
18.47
20.23
21.52
20.64
22.38
22.69
8.23
21.52
20.20
81
0.836
D/E ratiox
1.504
1.486
1.270
1.129
1.012
1.086
1.116
1.140
1.040
0.908
0.609
1.086
1.123
6
2.944
Enterprise value¥B
5.481
6.188
6.503
6.979
7.555
8.015
8.881
9.174
8.955
9.475
5.865
4.63%
5.59%
56
2.466
LT debt¥B
6.523
6.701
7.333
7.285
8.146
9.648
11.11
11.28
12.09
12.22
10.30
8.44%
7.34%
31
Revenue
¥10.16B
5.67%
1.00×
Cost of revenue
¥7.115B
5.67%
1.00×
Operating expenses
¥1.567B
5.78%
1.01×
Property and equipment
22.02%
Cash and investments
20.80%