739.2
Revenue¥B
670.1
698.8
731.1
740.4
748.1
771.7
782.2
806.4
821.7
846.6
779.2
2.50%
2.62%
50
9.71
Revenue growth%
6.15
3.89
4.03
3.93
1.69
3.25
2.75
1.06
1.36
1.11
14.09
1.36
3.00
78
12.58
Gross margin%
23.86
22.14
23.34
23.66
24.63
27.53
30.02
31.54
34.06
31.81
3.55
31.54
26.08
18
4.28
Operating margin%
25.87
24.59
26.63
27.28
27.23
29.45
28.96
31.96
30.66
33.56
3.80
30.66
28.12
69
23.58
Net margin%
13.93
11.33
12.60
11.56
14.38
12.18
10.78
11.12
9.60
8.67
16.75
10.78
11.45
49
27.58
P/E ratio (avg)x
17.00
16.77
15.84
16.94
16.69
17.08
17.79
18.87
17.44
14.91
14.81
17.44
16.97
20
10.10
EV/EBITx
16.06
18.54
20.34
21.06
19.52
20.29
21.53
23.40
24.24
26.82
30.69
23.40
20.70
54
15.94
FCF yield (avg)%
21.62
21.72
23.49
24.96
23.59
22.38
19.47
21.06
21.81
20.52
25.84
21.06
21.77
87
19.59
FCF margin%
24.77
22.06
19.89
20.87
21.70
19.21
20.60
18.33
18.02
17.65
2.10
18.33
20.25
87
0.619
FCF / Net incomex
2.071
2.448
2.513
2.880
3.393
3.871
3.704
3.629
3.611
4.135
0.433
3.704
3.502
60
5.29
ROIC%
10.81
7.91
9.97
8.62
9.40
7.35
6.69
6.70
6.27
6.78
10.86
6.70
7.63
74
6.43
Return on equity%
21.78
20.15
17.77
15.19
18.17
18.68
16.55
19.07
18.23
15.68
19.82
18.23
18.20
43
20.38
Return on assets%
1.04
2.23
3.60
4.40
3.70
2.31
0.58
0.40
3.16
4.24
2.45
2.31
2.74
54
253.31
EPS¥
591.66
651.61
657.98
669.51
780.58
735.42
784.43
839.67
942.30
1,018
264.66
5.45%
7.07%
—
7.96
EPS growth%
2.06
4.52
2.35
0.40
1.92
2.83
1.26
0.40
2.65
4.03
19.26
2.65
2.21
46
336.69
Bookvalue per sh¥
588.68
612.08
672.15
720.23
685.36
708.05
684.57
795.17
881.04
882.69
306.99
5.19%
4.23%
—
388.93
FCF per share¥
854.12
806.52
834.71
962.76
1,075
1,026
1,043
1,134
1,230
1,221
503.87
2.59%
4.94%
—
535.48
Dividend per sh¥
1,327
1,484
1,642
1,816
2,093
2,494
2,826
3,381
3,419
3,797
840.21
12.65%
11.89%
—
21.78
Div yield (avg)%
20.43
20.94
23.13
20.48
22.07
21.77
20.11
18.36
16.84
17.78
28.20
18.36
20.45
55
21.71
Payout ratio%
29.90
29.26
28.66
28.97
28.70
26.18
25.34
24.35
23.06
24.80
20.95
24.80
27.42
27
0.424
Shares (diluted)B
0.763
0.923
1.010
1.214
1.236
1.320
1.363
1.642
1.717
1.937
0.427
9.41%
11.47%
33
13.99
Buyback yield%
28.64
29.09
31.36
32.34
34.22
33.12
34.39
32.51
32.20
31.45
29.80
32.51
32.27
78
0.321
D/E ratiox
1.296
1.238
1.223
1.303
1.486
1.635
1.630
1.753
1.679
1.900
0.891
1.679
1.558
90
381.5
Enterprise value¥B
256.7
285.7
310.4
353.9
337.3
336.1
382.9
427.9
471.4
516.8
464.8
8.91%
7.93%
51
310.6
LT debt¥B
321.6
293.3
301.1
287.2
260.9
234.3
239.8
261.1
263.1
247.7
584.8
(1.04%)
(2.98%)
24
Revenue
¥846.6B
2.62%
1.00×
Cost of revenue
¥497.3B
2.66%
1.00×
Operating expenses
¥107.2B
3.32%
1.07×
Goodwill & intangibles
16.16%
Property and equipment
16.14%