9.829
Revenue¥B
12.21
13.03
13.63
14.06
14.55
15.43
16.09
16.92
17.62
18.09
10.94
4.46%
4.38%
36
2.90
Revenue growth%
19.92
17.95
16.92
14.28
16.05
13.63
11.52
12.36
14.84
16.72
21.13
13.63
15.44
30
13.57
Gross margin%
12.06
14.75
16.14
17.65
18.39
19.17
20.14
18.42
15.69
13.06
8.72
18.42
16.89
19
27.50
Operating margin%
5.03
5.13
6.39
7.88
10.46
10.62
9.47
11.36
10.34
8.87
7.90
10.34
9.17
47
18.94
Net margin%
32.17
29.87
28.24
29.31
30.67
33.46
33.55
31.92
31.34
32.84
27.99
32.84
31.63
90
22.99
P/E ratio (avg)x
34.92
33.35
38.11
42.49
44.08
43.84
46.38
43.80
41.88
37.99
37.50
43.80
42.19
70
6.003
EV/EBITx
23.19
22.31
23.02
23.07
22.79
22.55
26.50
30.93
30.10
32.03
21.13
30.10
23.13
43
27.59
FCF yield (avg)%
23.63
22.42
20.07
21.51
21.99
21.49
18.95
18.07
18.21
21.21
19.36
18.95
21.35
77
3.75
FCF margin%
25.80
23.26
24.15
26.51
28.86
29.26
29.85
27.80
27.98
27.65
2.48
27.98
27.72
30
1.397
FCF / Net incomex
0.452
0.505
0.594
0.587
0.576
0.607
0.689
0.667
0.781
0.862
0.626
0.689
0.601
18
21.60
ROIC%
11.80
12.56
11.06
9.21
8.92
6.90
9.63
8.76
5.80
5.57
3.43
6.90
9.06
85
11.19
Return on equity%
24.65
24.35
22.78
22.71
22.41
19.47
22.10
21.63
23.98
22.27
4.19
22.10
22.56
77
19.88
Return on assets%
23.79
21.94
19.18
17.67
15.56
15.85
16.79
18.25
20.72
21.10
14.37
18.25
18.72
93
76.43
EPS¥
154.35
167.75
183.86
182.14
194.16
189.25
192.54
187.35
198.01
202.07
82.09
0.80%
3.91%
—
22.25
EPS growth%
12.18
12.01
10.37
9.25
11.56
10.80
10.64
11.65
13.89
13.17
29.36
11.65
11.61
8
62.86
Bookvalue per sh¥
108.77
116.82
115.95
119.69
119.26
122.48
125.02
133.45
151.20
147.49
29.59
4.34%
2.92%
—
80.99
FCF per share¥
127.74
131.53
128.36
145.25
142.63
135.42
140.45
161.10
168.23
167.27
24.52
3.24%
2.36%
—
116.61
Dividend per sh¥
43.35
44.74
43.02
39.05
43.13
48.41
53.50
55.93
57.16
61.87
87.64
7.48%
3.62%
—
25.52
Div yield (avg)%
12.57
10.54
9.81
11.69
9.97
7.92
8.51
9.79
9.71
12.47
22.70
9.71
9.89
26
22.55
Payout ratio%
15.34
17.20
16.39
16.00
13.86
13.84
13.21
15.98
16.12
17.58
22.62
15.98
15.99
70
39.55
Shares (diluted)M
38.77
40.21
42.52
41.39
42.48
45.14
42.40
45.74
45.68
48.13
39.98
2.53%
1.10%
42
20.79
Buyback yield%
24.77
26.04
24.26
21.78
24.73
27.05
29.40
31.49
28.71
26.53
28.77
28.71
26.28
48
1.378
D/E ratiox
1.072
1.161
1.149
1.153
1.248
1.332
1.318
1.258
1.190
1.352
0.105
1.318
1.219
57
16.49
Enterprise value¥B
14.65
15.21
15.37
17.44
19.32
21.85
23.30
25.99
27.35
25.70
2.353
5.87%
5.99%
50
14.27
LT debt¥B
14.54
14.65
15.38
14.59
13.32
14.78
15.21
16.74
18.31
18.84
6.733
7.18%
3.87%
12
Revenue
¥18.09B
4.38%
1.00×
Cost of revenue
¥10.90B
4.33%
1.00×
Operating expenses
¥2.324B
3.50%
0.92×
Cash and investments
16.54%
Property and equipment
14.87%