8.340
Revenue¥B
7.752
7.627
7.588
7.524
7.411
7.600
7.624
7.535
7.611
7.846
8.531
1.15%
(0.02%)
11
5.07
Revenue growth%
29.97
29.54
30.09
31.07
32.45
29.80
30.58
30.84
31.92
34.02
15.53
30.84
30.71
53
5.54
Gross margin%
13.31
11.33
13.09
10.35
12.40
14.62
14.68
12.39
13.43
11.77
19.11
13.43
12.75
26
2.26
Operating margin%
22.43
21.35
18.91
18.39
20.19
18.49
19.58
16.85
19.52
16.78
14.37
18.49
19.21
35
6.38
Net margin%
17.99
15.81
13.75
10.83
12.90
11.05
12.46
9.90
10.94
9.33
4.16
10.94
11.75
23
14.45
P/E ratio (avg)x
10.71
11.55
11.91
12.21
14.29
16.32
15.88
17.30
16.95
18.04
20.04
16.95
15.09
29
22.80
EV/EBITx
21.64
25.67
29.55
31.31
37.31
36.67
42.14
49.90
55.07
60.28
11.96
49.90
36.99
52
29.75
FCF yield (avg)%
5.45
3.22
5.88
3.22
0.40
0.40
0.40
0.40
1.72
2.47
16.03
0.40
2.09
5
11.25
FCF margin%
1.02
0.40
0.40
0.40
0.40
2.93
4.93
2.26
3.07
2.46
19.90
2.93
1.64
92
0.820
FCF / Net incomex
1.346
1.182
1.207
1.246
1.324
1.203
1.261
1.356
1.493
1.527
1.620
1.356
1.293
55
10.33
ROIC%
15.27
13.79
12.05
14.13
14.65
13.32
14.68
13.63
12.21
14.74
2.12
13.63
13.96
55
18.65
Return on equity%
25.92
26.25
25.57
25.01
23.22
24.89
22.18
23.61
24.16
25.51
27.64
24.16
24.95
41
20.05
Return on assets%
19.56
20.18
18.99
21.45
19.45
16.53
17.34
18.48
18.59
19.47
17.22
18.48
19.22
94
112.32
EPS¥
159.56
164.28
184.96
179.47
191.83
204.93
244.13
245.55
289.61
313.05
115.62
10.29%
6.93%
—
27.02
EPS growth%
17.41
16.10
17.71
20.65
18.96
18.01
18.35
16.91
17.89
16.85
13.18
17.89
17.80
7
138.74
Bookvalue per sh¥
210.69
233.47
272.87
271.78
304.87
344.75
373.04
354.56
385.46
436.57
195.82
7.44%
7.64%
—
176.79
FCF per share¥
170.64
167.27
175.31
192.49
195.59
210.10
235.41
255.13
243.74
268.62
135.24
6.55%
5.72%
—
266.90
Dividend per sh¥
124.11
133.97
128.09
126.43
128.16
135.70
144.78
128.81
120.37
123.22
275.06
(0.78%)
(0.43%)
—
21.57
Div yield (avg)%
17.31
16.59
18.18
19.32
21.49
19.45
18.81
16.31
15.79
16.37
21.13
16.37
17.74
23
17.76
Payout ratio%
27.31
26.02
27.68
29.80
29.37
27.07
26.05
24.27
25.90
25.93
9.46
25.93
26.56
64
22.46
Shares (diluted)M
32.78
37.31
36.11
37.60
42.66
47.10
47.37
51.49
58.15
56.14
21.18
5.65%
7.26%
78
6.21
Buyback yield%
24.51
27.22
29.47
28.07
28.84
27.55
26.51
23.85
26.40
23.69
5.84
26.40
26.87
6
0.180
D/E ratiox
0.320
0.348
0.385
0.413
0.424
0.506
0.575
0.646
0.686
0.757
0.762
0.646
0.465
38
3.317
Enterprise value¥B
4.816
4.617
4.043
4.368
4.297
3.947
4.222
3.828
3.603
3.677
4.882
(3.07%)
(2.33%)
6
2.920
LT debt¥B
14.01
16.13
17.10
19.21
21.80
21.71
25.05
30.08
30.04
33.63
5.300
9.05%
9.53%
38
Revenue
¥7.846B
(0.02%)
1.00×
Cost of revenue
¥4.323B
(0.15%)
0.99×
Operating expenses
¥938.9M
0.45%
1.05×
Goodwill & intangibles
18.33%
Property and equipment
14.46%