10.77
Revenue¥B
113.3
122.5
130.9
138.7
147.7
158.2
168.5
178.1
193.2
203.5
11.28
6.62%
6.75%
49
6.58
Revenue growth%
13.11
10.50
9.57
7.70
6.29
5.26
2.75
3.13
2.39
4.98
6.00
3.13
5.77
20
17.29
Gross margin%
11.25
11.79
10.16
8.17
6.12
7.28
4.84
4.77
2.88
3.16
22.93
4.77
6.70
28
2.70
Operating margin%
27.61
29.52
32.15
33.85
35.72
35.97
34.46
37.04
37.73
39.36
13.79
37.04
35.09
63
23.82
Net margin%
24.49
25.66
28.41
30.62
28.13
28.28
27.90
30.20
30.31
32.49
29.49
30.20
28.34
51
31.35
P/E ratio (avg)x
16.84
17.79
20.80
21.84
22.48
24.74
25.43
29.15
32.95
38.60
23.04
29.15
23.61
18
23.09
EV/EBITx
28.75
26.33
28.39
31.63
32.20
34.50
33.41
33.20
37.29
41.41
13.24
34.50
32.70
11
4.82
FCF yield (avg)%
10.78
8.61
10.33
11.99
11.80
10.73
11.50
11.44
10.02
7.32
16.58
10.73
10.75
42
7.36
FCF margin%
25.97
26.13
27.26
28.39
29.66
27.45
29.62
28.07
26.96
24.23
2.09
27.45
27.35
65
0.264
FCF / Net incomex
1.562
1.482
1.640
1.560
1.626
1.526
1.734
1.846
2.096
2.159
1.061
1.846
1.633
55
13.75
ROIC%
15.45
13.40
15.06
17.14
18.80
16.29
18.73
17.28
14.64
15.98
12.24
16.29
16.13
65
28.73
Return on equity%
11.79
13.92
11.49
12.76
10.20
10.76
8.61
9.60
7.06
4.71
7.79
8.61
10.48
64
11.57
Return on assets%
7.38
4.57
4.42
6.96
4.12
4.80
4.54
3.03
4.33
6.64
26.78
4.54
4.56
85
242.25
EPS¥
189.86
205.66
200.26
187.60
202.88
210.65
220.92
192.31
171.53
155.41
251.66
(5.19%)
(3.30%)
—
3.26
EPS growth%
6.38
3.98
1.76
2.35
3.51
1.68
3.47
2.21
1.79
0.40
11.28
1.79
2.28
31
118.59
Bookvalue per sh¥
684.62
808.08
883.92
972.77
1,137
1,324
1,312
1,398
1,429
1,637
75.69
7.56%
10.06%
—
125.38
FCF per share¥
642.04
750.96
877.36
1,022
1,120
1,137
1,280
1,441
1,646
1,751
427.55
9.36%
12.13%
—
283.78
Dividend per sh¥
283.95
309.43
294.27
295.47
315.07
294.66
327.95
300.87
337.87
346.95
89.11
1.95%
3.14%
—
15.59
Div yield (avg)%
4.80
7.27
5.56
4.92
2.63
2.28
3.58
5.26
7.33
4.53
12.90
4.53
4.86
78
29.93
Payout ratio%
20.34
20.45
21.27
19.94
21.74
20.58
19.47
18.59
21.51
19.54
11.24
19.54
20.39
24
212.3
Shares (diluted)M
312.4
308.9
310.5
292.0
282.6
269.5
296.5
327.9
363.0
389.7
211.9
6.64%
2.16%
54
24.59
Buyback yield%
11.29
14.03
13.81
14.39
15.39
17.56
16.74
18.94
16.04
17.12
6.63
17.12
15.71
51
0.813
D/E ratiox
2.171
2.168
2.511
2.592
2.700
2.850
3.206
3.210
3.217
3.485
0.114
3.210
2.775
91
178.9
Enterprise value¥B
162.8
172.2
152.4
133.0
125.9
125.6
113.9
101.2
87.59
78.56
25.20
(9.01%)
(7.13%)
82
113.6
LT debt¥B
64.39
70.74
78.22
86.24
97.86
110.5
120.8
122.8
133.6
159.9
11.49
10.32%
10.80%
50
Revenue
¥203.5B
6.75%
1.00×
Cost of revenue
¥138.4B
6.86%
1.01×
Operating expenses
¥20.46B
7.23%
1.05×
Property and equipment
18.90%
Goodwill & intangibles
16.87%