0.322
Revenue¥B
3.577
3.700
3.931
4.167
4.297
4.557
4.736
4.919
5.060
5.183
0.347
3.82%
4.44%
46
18.53
Revenue growth%
16.78
19.25
21.26
19.25
16.34
17.48
18.83
20.48
19.10
19.86
6.69
19.10
19.17
94
18.22
Gross margin%
25.27
24.58
23.98
21.16
23.26
24.90
27.17
24.55
23.51
21.42
8.06
24.55
24.26
48
6.66
Operating margin%
14.17
16.47
16.59
15.27
14.56
15.81
13.19
14.35
13.11
11.74
14.72
13.19
14.45
90
29.71
Net margin%
10.11
9.32
10.70
11.15
8.96
8.54
7.02
5.19
5.55
6.53
22.40
6.53
8.75
32
11.46
P/E ratio (avg)x
22.67
22.03
22.11
21.98
23.87
24.45
26.56
24.39
27.10
24.56
16.92
24.56
24.13
63
25.09
EV/EBITx
24.28
22.53
22.57
23.57
20.68
18.13
16.87
17.75
16.80
16.85
35.68
16.87
19.41
56
6.94
FCF yield (avg)%
6.38
4.09
1.59
3.18
1.96
1.72
2.12
2.42
1.19
1.54
18.88
1.72
2.04
86
20.63
FCF margin%
23.18
23.47
20.79
18.11
20.68
18.45
17.54
16.56
16.01
14.33
5.46
16.56
18.28
76
1.390
FCF / Net incomex
1.938
2.282
2.692
3.250
3.651
4.286
4.940
5.566
6.276
7.584
0.739
5.566
3.969
49
27.25
ROIC%
8.11
10.25
10.28
10.58
12.91
14.31
11.87
9.68
10.41
10.55
28.75
10.55
10.48
84
12.61
Return on equity%
7.30
4.37
4.12
5.15
2.47
1.92
0.40
1.04
0.89
3.15
24.22
1.04
2.81
27
24.74
Return on assets%
9.27
10.65
9.69
10.40
7.78
8.89
8.59
6.99
5.77
6.23
13.34
6.99
8.74
15
79.82
EPS¥
212.92
231.62
218.28
202.30
227.64
230.68
216.72
232.15
221.17
207.30
83.91
(1.86%)
(0.92%)
—
16.18
EPS growth%
26.78
25.27
24.06
26.00
25.72
23.08
25.58
24.93
26.57
24.48
9.70
24.93
25.43
64
143.82
Bookvalue per sh¥
352.37
368.09
434.35
498.33
589.16
624.84
645.37
626.91
731.81
727.09
120.90
4.30%
8.82%
—
231.63
FCF per share¥
455.68
536.14
555.68
652.62
761.39
814.75
798.09
888.31
868.29
1,018
73.13
5.98%
10.15%
—
98.58
Dividend per sh¥
161.66
164.83
182.32
195.73
179.27
188.41
180.95
200.61
226.09
257.01
248.46
7.47%
5.71%
—
17.71
Div yield (avg)%
19.81
21.64
20.93
23.48
21.80
23.78
23.85
26.82
29.11
31.57
13.87
26.82
23.63
64
2.26
Payout ratio%
20.38
20.84
19.10
21.86
23.76
23.41
20.42
19.87
22.08
24.67
6.03
22.08
21.35
78
9.944
Shares (diluted)M
20.66
23.17
22.69
26.47
26.32
31.09
30.79
36.30
39.78
40.33
9.914
8.91%
9.03%
25
25.05
Buyback yield%
14.45
14.81
17.33
16.72
15.44
12.74
14.91
13.86
11.83
13.16
3.85
13.16
14.63
17
0.589
D/E ratiox
1.088
1.106
0.976
0.998
1.019
1.051
0.950
1.038
0.987
1.005
0.609
1.005
1.012
5
1.835
Enterprise value¥B
1.409
1.589
1.666
1.876
1.869
1.855
2.006
2.010
2.360
2.326
2.063
4.47%
6.71%
76
2.851
LT debt¥B
4.005
4.018
4.328
4.517
5.048
5.546
5.723
5.224
5.165
5.202
2.046
0.60%
2.46%
5
Revenue
¥5.183B
4.44%
1.00×
Cost of revenue
¥2.996B
4.46%
1.00×
Operating expenses
¥573.5M
4.72%
1.03×
Property and equipment
17.09%
Cash and investments
14.76%