5.285
Revenue¥B
4.686
4.852
5.223
5.366
5.575
5.923
6.177
6.618
7.067
7.524
5.479
6.18%
5.46%
76
22.95
Revenue growth%
1.48
1.86
0.40
2.64
4.55
6.73
7.37
7.80
5.91
3.57
4.39
6.73
4.06
81
10.01
Gross margin%
29.59
29.27
26.94
27.42
25.94
24.36
25.22
24.46
22.39
23.88
23.09
24.36
25.58
9
28.53
Operating margin%
15.43
15.05
15.12
13.33
13.48
14.97
14.21
16.46
19.20
16.29
4.27
16.29
15.08
74
26.82
Net margin%
7.72
5.50
4.79
4.62
5.60
5.06
4.02
2.91
3.63
2.00
18.98
3.63
4.71
61
37.83
P/E ratio (avg)x
19.39
17.55
15.24
15.51
13.59
14.42
13.48
13.06
13.96
14.70
7.063
13.96
14.56
88
15.49
EV/EBITx
27.53
29.29
30.98
26.69
24.88
26.14
23.56
20.38
17.82
16.92
36.04
20.38
25.51
60
3.86
FCF yield (avg)%
12.59
14.90
16.69
16.53
17.48
18.05
16.12
18.73
20.20
22.94
14.39
18.73
17.08
47
9.00
FCF margin%
12.59
13.85
11.60
8.72
6.39
6.40
4.72
7.30
5.83
4.55
27.56
5.83
6.85
29
1.482
FCF / Net incomex
0.666
0.691
0.758
0.703
0.736
0.736
0.671
0.729
0.678
0.676
0.866
0.678
0.697
76
5.41
ROIC%
27.13
29.10
30.60
32.56
32.05
34.58
36.61
33.95
36.15
37.15
24.08
36.15
33.26
94
15.05
Return on equity%
16.56
18.98
18.41
17.67
19.95
21.79
19.01
19.89
20.46
19.88
8.47
19.89
19.44
6
9.92
Return on assets%
13.63
11.87
13.07
10.57
10.79
10.52
9.43
10.11
10.88
11.78
24.91
10.52
10.84
82
123.75
EPS¥
39.05
38.81
43.28
41.65
41.89
41.97
40.13
46.72
47.26
52.24
131.63
4.52%
2.66%
—
11.23
EPS growth%
12.35
10.35
9.06
9.82
12.17
14.11
12.34
10.02
12.60
10.12
27.35
12.34
11.26
53
114.33
Bookvalue per sh¥
137.68
131.18
148.69
140.32
139.30
150.89
147.40
139.63
150.23
173.56
94.21
4.50%
3.13%
—
72.48
FCF per share¥
72.38
74.20
71.58
79.01
84.13
91.69
87.68
80.89
86.03
80.36
30.30
(0.91%)
1.81%
—
69.17
Dividend per sh¥
170.42
200.60
234.89
265.09
307.83
294.22
296.01
293.66
349.50
414.62
93.08
6.14%
8.82%
—
26.87
Div yield (avg)%
28.25
29.95
28.42
28.04
27.03
28.25
30.22
33.13
34.63
34.89
26.72
33.13
29.18
88
25.04
Payout ratio%
12.89
15.35
16.50
13.85
14.59
15.48
13.26
14.77
17.06
14.79
8.67
14.79
14.78
19
16.47
Shares (diluted)M
18.05
17.05
17.18
18.64
17.34
16.09
16.94
16.27
17.40
17.79
16.53
0.51%
(0.30%)
82
26.26
Buyback yield%
14.05
12.33
15.21
17.54
16.64
15.16
14.92
15.64
13.80
12.21
9.83
14.92
15.04
17
1.773
D/E ratiox
0.500
0.509
0.497
0.509
0.556
0.556
0.540
0.650
0.648
0.666
0.900
0.648
0.548
25
4.280
Enterprise value¥B
4.886
4.386
4.628
4.867
4.904
4.835
4.998
4.871
4.673
4.371
2.502
(2.28%)
(1.65%)
74
1.096
LT debt¥B
2.248
2.519
2.515
2.845
2.622
2.670
2.999
3.299
3.244
3.422
7.764
5.48%
4.37%
8
Revenue
¥7.524B
5.46%
1.00×
Cost of revenue
¥4.925B
5.05%
0.96×
Operating expenses
¥1.646B
6.46%
1.10×
Cash and investments
16.59%
Property and equipment
15.80%