1.418
Revenue¥B
2.360
2.409
2.486
2.610
2.766
2.842
2.937
3.048
3.177
3.360
1.505
3.97%
4.02%
78
7.42
Revenue growth%
9.15
6.73
3.97
2.68
2.21
4.12
5.81
8.52
5.97
6.21
24.00
5.97
5.89
79
22.87
Gross margin%
19.07
22.02
21.72
23.69
26.59
26.34
24.21
25.45
23.08
21.79
25.23
24.21
23.38
79
12.45
Operating margin%
10.03
9.88
12.36
12.63
14.88
13.52
12.91
13.62
11.74
13.13
2.37
13.13
12.77
54
28.10
Net margin%
21.47
20.95
18.98
20.52
17.94
17.62
15.97
15.32
16.42
14.69
2.74
15.97
17.78
14
28.75
P/E ratio (avg)x
34.53
39.58
36.18
38.76
37.11
40.96
45.28
51.88
50.35
46.12
16.52
46.12
40.27
34
36.83
EV/EBITx
22.95
25.31
27.07
25.52
25.89
28.94
27.04
27.45
30.64
32.55
25.67
28.94
27.06
63
17.10
FCF yield (avg)%
4.52
4.49
6.67
4.27
5.36
6.10
4.19
2.18
3.46
4.09
7.34
4.09
4.38
44
26.05
FCF margin%
22.44
24.04
24.10
21.43
19.31
20.76
20.27
21.87
22.93
23.71
29.44
21.87
22.16
73
1.196
FCF / Net incomex
0.359
0.345
0.354
0.344
0.341
0.343
0.317
0.295
0.260
0.258
1.136
0.295
0.342
58
22.38
ROIC%
20.87
19.68
17.99
16.44
14.22
11.82
8.99
7.07
4.81
3.93
16.77
7.07
13.02
81
20.16
Return on equity%
6.62
7.91
6.12
5.74
6.42
4.59
4.76
2.26
4.42
6.92
19.99
4.59
5.93
45
20.66
Return on assets%
24.36
26.58
27.42
25.80
27.54
24.65
23.90
24.85
26.06
27.63
28.98
24.85
25.93
81
66.81
EPS¥
228.92
233.96
256.31
259.80
286.75
298.80
290.38
287.89
296.79
324.11
69.84
2.48%
4.89%
—
19.68
EPS growth%
30.22
27.94
29.77
31.47
30.42
31.33
28.85
30.45
30.87
28.31
21.58
30.45
30.32
86
154.98
Bookvalue per sh¥
218.34
227.62
248.10
232.45
222.73
204.63
217.68
196.33
211.77
238.55
122.43
1.38%
1.38%
—
53.44
FCF per share¥
110.12
114.32
97.56
106.20
114.49
97.64
90.65
78.29
76.77
74.35
211.69
(8.27%)
(4.15%)
—
214.90
Dividend per sh¥
128.31
143.06
140.17
149.85
155.85
171.23
159.72
153.34
146.80
132.99
202.81
(3.12%)
(0.39%)
—
5.77
Div yield (avg)%
19.26
17.72
16.39
16.00
14.94
15.60
18.33
17.11
19.83
17.82
15.41
17.82
17.41
76
22.26
Payout ratio%
19.28
21.32
19.02
17.00
18.74
17.11
16.37
14.32
14.44
14.43
9.20
14.44
17.06
17
13.72
Shares (diluted)M
12.09
11.37
10.03
10.18
9.809
9.064
7.935
7.419
6.865
6.546
14.25
(7.77%)
(6.06%)
30
23.44
Buyback yield%
14.32
12.70
14.63
14.61
13.50
14.68
12.54
12.23
14.35
15.50
3.85
14.35
14.34
32
1.750
D/E ratiox
0.671
0.728
0.744
0.643
0.612
0.583
0.635
0.666
0.575
0.628
0.498
0.628
0.639
48
0.820
Enterprise value¥B
1.077
0.959
0.969
0.958
0.978
0.978
0.851
0.906
0.974
0.996
3.209
0.38%
(0.63%)
14
1.104
LT debt¥B
4.926
5.020
5.276
5.630
5.171
4.756
4.462
4.205
3.728
3.545
0.378
(7.27%)
(2.70%)
43
Revenue
¥3.360B
4.02%
1.00×
Cost of revenue
¥2.269B
3.76%
0.98×
Operating expenses
¥448.4M
5.03%
1.10×
Property and equipment
18.98%
Goodwill & intangibles
18.16%
Cash and investments
15.84%