112.3
Revenue¥B
75.32
80.10
85.73
90.65
94.70
97.28
104.5
111.4
115.5
123.8
115.4
5.50%
5.40%
54
14.57
Revenue growth%
15.68
15.78
18.69
19.77
21.57
19.36
18.70
16.70
17.17
19.87
27.48
18.70
18.69
44
26.67
Gross margin%
21.06
18.30
18.02
19.39
20.71
20.58
22.33
23.17
21.83
20.76
15.57
21.83
20.74
86
17.35
Operating margin%
26.74
23.85
26.84
28.24
30.81
29.27
32.12
32.39
32.64
33.00
3.87
32.39
30.04
19
7.92
Net margin%
22.39
20.00
22.70
20.71
23.60
25.13
22.62
25.29
23.91
21.58
25.91
23.91
22.66
31
11.10
P/E ratio (avg)x
5.641
5.903
5.132
5.428
5.670
5.899
5.168
4.555
4.233
4.354
6.712
4.555
5.298
10
8.030
EV/EBITx
20.02
20.48
20.59
22.09
19.88
19.10
20.84
20.49
19.44
20.96
30.00
20.49
20.48
32
2.76
FCF yield (avg)%
26.69
24.60
25.81
23.40
24.63
26.56
29.36
28.05
25.36
24.66
8.69
26.56
25.58
24
11.66
FCF margin%
21.84
23.13
23.90
22.29
22.88
20.63
19.87
22.70
23.69
22.82
2.17
22.70
22.76
73
0.377
FCF / Net incomex
1.794
1.919
2.121
2.179
2.519
2.841
3.262
3.395
3.387
3.850
0.166
3.387
2.680
83
13.68
ROIC%
33.29
32.33
34.25
32.12
34.69
37.10
34.59
34.22
34.28
35.99
29.45
34.59
34.26
64
20.23
Return on equity%
12.94
11.64
11.32
11.86
12.63
13.55
16.49
14.99
16.17
15.28
2.48
15.28
13.24
29
15.20
Return on assets%
14.89
17.06
18.76
16.78
17.56
19.13
17.09
16.83
19.52
22.13
7.91
19.13
17.32
88
349.69
EPS¥
619.15
695.25
675.96
713.09
729.05
820.33
813.66
789.08
855.03
1,021
364.52
6.96%
5.79%
—
25.69
EPS growth%
8.93
11.11
8.80
8.17
8.87
7.20
5.05
6.77
5.20
4.58
5.60
5.20
7.69
28
228.40
Bookvalue per sh¥
211.35
212.45
230.29
227.10
253.84
266.86
278.09
258.40
292.72
321.94
404.83
4.87%
5.17%
—
392.77
FCF per share¥
246.23
216.80
215.96
187.58
177.37
173.45
181.46
157.72
144.57
150.01
309.52
(3.30%)
(6.10%)
—
226.01
Dividend per sh¥
397.97
454.06
537.74
599.46
679.67
721.74
836.07
920.44
1,109
1,321
62.10
14.22%
13.61%
—
6.98
Div yield (avg)%
18.27
21.10
23.01
24.08
21.87
19.25
20.96
23.19
24.72
24.76
3.90
23.19
22.44
92
4.10
Payout ratio%
19.89
22.07
19.14
19.75
21.96
22.87
23.29
25.97
25.87
27.13
9.43
25.87
22.47
25
226.2
Shares (diluted)M
208.6
203.3
187.2
170.0
166.1
177.7
171.7
149.8
147.1
157.1
228.2
(1.10%)
(2.19%)
91
24.57
Buyback yield%
28.51
28.24
26.79
24.56
25.42
22.49
20.39
19.41
22.24
24.80
15.83
22.24
24.68
57
0.293
D/E ratiox
0.561
0.516
0.486
0.466
0.490
0.499
0.547
0.533
0.543
0.514
1.570
0.533
0.515
80
66.87
Enterprise value¥B
214.2
229.6
229.2
234.4
228.7
271.4
305.5
309.6
362.3
409.6
135.2
12.37%
7.54%
52
141.9
LT debt¥B
24.12
25.81
25.20
26.04
25.38
25.82
29.57
28.40
28.84
30.33
112.0
3.63%
3.35%
63
Revenue
¥123.8B
5.40%
1.00×
Cost of revenue
¥72.52B
5.32%
0.99×
Operating expenses
¥15.20B
5.15%
0.98×
Property and equipment
17.00%
Cash and investments
16.98%