8.078
Revenue¥B
4.044
4.389
4.729
5.127
5.442
5.749
6.246
6.579
6.985
7.431
9.028
6.43%
6.79%
40
14.46
Revenue growth%
12.59
10.06
10.84
9.94
10.03
9.04
6.90
5.31
3.47
0.82
19.64
5.31
9.49
47
3.94
Gross margin%
24.39
22.37
19.56
17.12
16.49
16.79
14.51
15.05
12.09
10.18
27.93
14.51
16.64
81
25.54
Operating margin%
11.71
12.37
14.53
14.10
13.63
11.43
8.55
11.30
13.70
13.88
7.38
11.43
13.00
34
15.70
Net margin%
28.26
29.06
31.28
34.28
32.12
31.48
32.19
32.25
32.63
31.29
12.85
32.19
31.80
32
37.12
P/E ratio (avg)x
20.57
20.13
20.90
22.11
25.87
25.68
28.88
32.37
37.10
36.17
20.22
32.37
25.77
94
6.444
EV/EBITx
29.98
32.96
32.91
35.96
32.38
31.78
34.71
38.02
35.34
34.63
37.70
34.71
33.80
92
5.54
FCF yield (avg)%
16.97
16.54
17.81
20.09
18.38
21.03
20.72
20.54
21.19
18.54
5.86
20.72
19.32
24
25.44
FCF margin%
25.82
25.11
26.37
27.41
28.95
30.04
31.39
29.64
27.30
29.03
6.72
29.64
28.18
66
0.191
FCF / Net incomex
1.153
1.120
1.259
1.429
1.624
1.557
1.493
1.388
1.284
1.195
0.234
1.388
1.336
81
27.94
ROIC%
20.68
21.50
24.28
23.61
23.04
25.73
23.66
25.73
25.56
25.88
22.23
25.73
23.97
71
13.82
Return on equity%
25.53
26.02
24.65
23.94
25.16
24.48
26.94
24.67
26.49
27.54
15.39
26.49
25.34
95
28.22
Return on assets%
15.16
12.22
14.82
14.79
16.91
13.93
14.47
13.71
13.39
12.78
7.10
13.71
14.20
29
95.90
EPS¥
277.46
286.03
326.74
337.21
339.46
390.08
429.39
469.35
556.48
580.75
106.18
11.34%
9.44%
—
27.28
EPS growth%
13.21
10.96
10.35
9.90
10.67
7.87
10.64
11.28
11.11
10.36
18.57
10.64
10.66
80
151.33
Bookvalue per sh¥
258.05
261.02
294.69
329.71
364.58
367.11
412.45
445.51
460.58
490.31
158.27
6.10%
5.85%
—
111.43
FCF per share¥
143.94
160.43
180.42
164.54
152.63
160.56
174.38
189.91
178.73
174.17
95.87
2.67%
2.06%
—
214.15
Dividend per sh¥
98.60
88.61
93.02
90.78
90.58
81.92
77.54
79.09
75.59
68.24
236.95
(5.51%)
(3.78%)
—
19.70
Div yield (avg)%
18.29
18.83
17.13
17.61
14.78
12.16
9.68
10.72
12.46
12.06
21.93
12.06
13.62
71
28.27
Payout ratio%
8.22
6.85
4.55
5.26
6.72
4.39
1.86
0.40
2.00
1.76
2.81
1.86
4.47
38
30.61
Shares (diluted)M
34.59
39.51
39.61
42.47
44.85
49.05
52.49
57.55
63.07
60.39
30.52
6.13%
6.36%
45
10.54
Buyback yield%
27.80
26.79
29.05
29.16
29.76
28.35
25.93
24.20
21.58
21.47
29.36
24.20
27.29
42
1.758
D/E ratiox
0.475
0.419
0.363
0.395
0.368
0.363
0.372
0.400
0.378
0.343
0.325
0.372
0.375
41
5.174
Enterprise value¥B
6.017
6.069
6.939
7.688
8.150
9.005
10.14
10.43
11.19
12.70
3.296
9.28%
9.15%
38
5.425
LT debt¥B
5.333
5.781
5.846
5.086
5.126
5.416
5.159
5.206
5.005
4.943
5.592
(0.72%)
(1.06%)
37
Revenue
¥7.431B
6.79%
1.00×
Cost of revenue
¥3.735B
6.53%
0.98×
Operating expenses
¥1.865B
7.37%
1.06×
Property and equipment
18.80%
Cash and investments
16.54%