119.1
Revenue¥B
173.0
179.4
183.1
189.8
195.9
200.3
206.0
208.7
210.7
210.9
126.5
1.49%
2.40%
20
18.61
Revenue growth%
26.75
29.71
27.22
27.35
26.07
23.93
25.70
23.54
23.59
26.01
8.19
23.93
26.04
83
16.28
Gross margin%
7.46
9.47
9.71
10.17
8.62
7.05
8.05
8.54
11.08
12.77
28.56
8.54
9.04
32
24.51
Operating margin%
24.80
25.80
22.94
21.52
23.95
22.07
22.59
24.66
24.53
26.86
2.59
24.53
24.24
65
28.02
Net margin%
10.51
8.51
9.72
12.58
12.85
14.08
12.41
10.95
13.59
12.61
11.10
12.61
12.50
74
25.38
P/E ratio (avg)x
12.80
11.70
11.34
11.74
11.89
11.83
11.51
9.691
10.40
10.70
6.632
10.70
11.61
31
7.032
EV/EBITx
40.53
46.16
45.65
50.13
55.44
56.32
54.33
52.03
50.43
53.42
9.996
53.42
51.23
25
4.35
FCF yield (avg)%
19.82
22.71
24.46
24.18
23.38
23.09
21.04
23.79
22.92
22.52
4.81
22.92
23.00
85
13.01
FCF margin%
19.49
18.39
21.26
22.10
24.37
23.29
21.71
24.33
21.89
21.49
15.89
21.89
21.80
88
0.368
FCF / Net incomex
2.367
2.787
3.097
3.371
3.612
3.762
3.785
4.117
4.787
5.248
1.031
4.117
3.687
18
10.60
ROIC%
19.38
18.49
16.90
19.26
21.47
19.54
16.60
14.39
12.88
15.77
19.90
15.77
17.69
21
18.92
Return on equity%
22.33
20.58
18.96
20.01
18.37
17.71
18.64
15.69
14.76
16.13
18.89
16.13
18.50
31
28.40
Return on assets%
33.50
36.33
37.81
35.21
32.92
30.36
30.96
31.78
30.73
30.48
10.59
30.73
32.35
10
1,343
EPS¥
663.91
779.26
826.74
953.67
1,032
1,099
1,218
1,450
1,727
2,068
1,421
14.92%
12.72%
—
15.72
EPS growth%
22.69
21.60
19.39
20.98
18.14
17.02
15.90
17.95
15.47
14.32
14.88
15.90
18.05
79
200.98
Bookvalue per sh¥
1,111
1,216
1,156
1,070
1,195
1,331
1,320
1,233
1,136
1,135
993.50
(1.02%)
1.07%
—
833.58
FCF per share¥
1,714
1,762
1,695
1,928
2,138
2,515
2,676
2,998
3,028
3,241
985.17
8.68%
7.86%
—
1,208
Dividend per sh¥
1,189
1,155
1,133
994.05
1,036
1,140
1,001
1,077
1,008
943.14
422.40
(1.86%)
(1.42%)
—
9.93
Div yield (avg)%
27.89
28.13
28.31
30.65
30.19
31.70
31.20
28.24
26.28
27.54
18.63
28.24
28.27
63
14.25
Payout ratio%
11.95
9.30
7.51
7.93
7.83
10.76
12.38
12.78
12.13
11.17
3.12
12.13
10.97
92
136.4
Shares (diluted)M
116.3
123.9
119.0
120.7
114.3
112.8
104.7
111.0
113.7
96.09
134.6
(3.42%)
(2.68%)
54
11.92
Buyback yield%
11.34
10.01
8.11
9.66
9.61
7.40
5.67
6.91
9.07
10.50
29.92
7.40
9.34
16
1.346
D/E ratiox
0.501
0.549
0.636
0.687
0.815
0.930
0.968
1.121
1.151
1.201
0.752
1.121
0.872
58
35.95
Enterprise value¥B
99.34
99.31
109.9
109.9
104.3
103.6
106.6
110.2
105.6
101.7
119.1
(0.50%)
(0.84%)
76
135.0
LT debt¥B
109.8
113.3
128.3
134.8
150.6
156.8
171.3
176.9
193.9
198.4
57.78
5.68%
6.15%
68
Revenue
¥210.9B
2.40%
1.00×
Cost of revenue
¥92.25B
2.46%
1.01×
Operating expenses
¥49.95B
2.61%
1.02×
Goodwill & intangibles
20.77%
Property and equipment
17.83%
Cash and investments
17.46%