4.633
Revenue¥B
3.948
4.169
4.423
4.569
4.713
5.014
5.352
5.648
5.911
6.373
5.156
6.22%
5.21%
27
15.05
Revenue growth%
27.72
28.37
30.97
28.38
28.95
28.34
25.96
23.61
25.50
25.15
12.74
25.50
28.03
77
24.22
Gross margin%
32.74
34.46
34.52
32.92
35.67
35.23
32.31
29.55
31.63
33.49
3.12
32.31
33.21
14
7.02
Operating margin%
18.41
21.32
18.88
17.10
17.59
20.30
19.92
19.40
18.87
19.91
2.22
19.91
19.14
49
4.74
Net margin%
0.40
0.40
2.93
3.30
5.18
7.24
9.70
9.62
8.10
6.50
12.59
8.10
5.84
16
25.72
P/E ratio (avg)x
19.52
20.16
19.60
21.31
21.65
21.24
20.98
18.99
19.13
20.19
9.686
20.19
20.18
77
36.17
EV/EBITx
47.22
47.12
48.34
46.62
50.96
53.69
63.03
61.04
67.97
66.69
25.42
63.03
52.32
75
7.04
FCF yield (avg)%
9.44
10.55
9.15
7.75
7.89
4.92
7.04
5.80
6.61
6.41
19.50
6.41
7.39
86
20.60
FCF margin%
22.55
23.63
24.25
25.83
25.86
23.19
26.02
23.22
23.18
20.19
19.04
23.19
23.42
22
1.358
FCF / Net incomex
0.529
0.555
0.501
0.519
0.562
0.601
0.634
0.695
0.632
0.683
1.678
0.634
0.582
45
11.21
ROIC%
25.22
24.80
24.54
21.88
19.88
19.27
17.32
15.48
14.62
16.04
3.84
16.04
19.58
17
7.29
Return on equity%
7.92
9.02
8.00
9.11
10.00
7.02
7.67
8.62
7.99
10.65
29.09
7.99
8.31
31
22.27
Return on assets%
17.21
19.55
17.33
18.27
20.72
21.14
20.74
20.04
17.99
18.10
29.78
20.04
18.91
56
157.30
EPS¥
203.13
191.76
197.61
221.82
246.01
235.36
254.45
262.17
266.42
260.88
173.54
1.18%
3.44%
—
3.00
EPS growth%
5.95
7.71
4.78
5.96
3.64
3.09
3.44
3.00
4.58
2.79
20.59
3.09
4.11
27
134.71
Bookvalue per sh¥
85.40
95.58
85.63
82.09
76.06
84.82
94.20
87.33
96.58
91.83
83.16
3.84%
0.50%
—
118.28
FCF per share¥
102.66
110.50
102.18
114.30
122.43
115.72
125.91
117.43
118.56
120.49
113.06
(0.32%)
0.97%
—
156.25
Dividend per sh¥
112.53
105.85
111.36
98.91
103.69
93.09
97.89
91.26
93.58
91.42
71.69
(2.49%)
(3.22%)
—
8.26
Div yield (avg)%
11.26
13.45
14.01
12.23
13.81
12.80
12.99
10.77
8.68
6.81
13.69
10.77
12.51
16
10.83
Payout ratio%
11.08
8.12
10.78
8.54
7.28
4.79
2.11
2.70
1.26
1.01
14.78
2.11
6.04
66
25.85
Shares (diluted)M
30.45
27.62
29.64
29.17
29.88
26.43
26.37
25.83
23.53
23.20
26.08
(4.93%)
(3.22%)
79
16.06
Buyback yield%
19.71
16.75
16.35
13.98
14.57
16.90
17.46
20.45
20.96
18.97
18.96
18.97
17.18
5
0.179
D/E ratiox
0.425
0.385
0.422
0.399
0.432
0.453
0.490
0.486
0.500
0.484
1.243
0.486
0.442
88
1.395
Enterprise value¥B
1.756
1.875
2.127
2.071
2.079
2.043
2.212
2.249
2.382
2.205
3.790
1.18%
3.02%
30
5.355
LT debt¥B
1.482
1.454
1.516
1.430
1.271
1.384
1.554
1.624
1.823
1.931
4.755
8.72%
1.67%
40
Revenue
¥6.373B
5.21%
1.00×
Cost of revenue
¥3.950B
5.06%
0.99×
Operating expenses
¥1.633B
5.80%
1.06×
Property and equipment
21.01%
Cash and investments
12.90%