4.118
Revenue¥B
64.42
67.13
68.78
70.29
74.81
78.66
80.44
84.52
87.75
92.57
4.356
4.35%
4.21%
30
4.00
Revenue growth%
9.45
10.93
8.93
6.09
5.89
8.02
8.79
6.94
4.98
3.10
13.82
6.94
7.48
39
11.30
Gross margin%
25.37
22.92
24.47
23.27
21.49
18.53
19.30
21.40
19.10
16.44
28.63
19.10
21.44
26
12.99
Operating margin%
25.54
26.38
28.72
30.40
29.85
31.12
34.09
31.88
32.21
35.11
27.62
32.21
30.76
50
10.60
Net margin%
9.83
7.31
5.49
4.66
7.42
7.47
6.43
7.36
7.77
5.89
11.10
7.36
7.33
8
21.48
P/E ratio (avg)x
25.23
26.47
26.71
29.95
32.13
34.23
33.03
36.77
36.46
38.49
16.72
36.46
32.58
36
17.82
EV/EBITx
45.93
52.93
54.24
63.49
72.94
81.84
85.22
92.18
95.62
110.5
18.03
92.18
77.39
26
24.34
FCF yield (avg)%
27.60
28.97
29.82
30.18
31.77
29.13
28.65
26.32
28.20
27.44
28.73
28.20
28.81
68
25.15
FCF margin%
26.33
24.78
22.74
21.23
21.27
23.54
21.99
21.41
18.54
17.75
5.75
21.41
21.70
45
0.783
FCF / Net incomex
1.863
1.800
2.056
2.225
2.513
2.470
2.402
2.859
3.010
3.490
1.089
2.859
2.436
10
14.06
ROIC%
24.89
25.21
23.95
25.85
28.76
30.92
29.07
26.33
23.99
25.85
14.39
26.33
25.85
25
24.37
Return on equity%
30.42
29.22
29.51
26.78
24.03
24.91
27.25
26.14
28.16
26.65
19.99
26.65
27.01
51
17.61
Return on assets%
0.40
0.40
0.40
0.40
3.31
0.59
0.40
0.40
1.57
2.54
21.67
0.59
0.40
59
157.07
EPS¥
166.12
166.04
182.42
167.24
149.30
143.04
147.13
151.74
162.81
152.33
162.10
0.40%
(0.52%)
—
15.53
EPS growth%
25.15
26.64
25.50
26.92
24.54
24.49
26.17
23.67
22.49
20.84
18.32
23.67
24.84
23
161.65
Bookvalue per sh¥
323.28
328.51
328.63
371.58
383.39
426.79
454.43
499.61
514.54
492.66
218.06
5.14%
4.94%
—
211.54
FCF per share¥
151.15
166.47
166.09
194.24
191.44
216.85
226.50
263.73
252.97
261.77
45.26
6.46%
6.80%
—
314.47
Dividend per sh¥
124.59
127.27
145.95
155.41
147.14
168.94
173.75
199.43
227.37
248.83
89.54
11.08%
8.24%
—
19.04
Div yield (avg)%
10.36
10.65
9.95
7.81
10.09
12.15
13.50
10.96
10.97
11.22
29.17
11.22
10.81
89
17.07
Payout ratio%
0.40
0.40
2.16
0.40
2.69
1.90
4.44
7.44
6.03
4.91
27.64
4.91
2.42
15
99.22
Shares (diluted)M
152.9
180.9
199.2
203.2
224.6
228.3
248.9
288.3
300.0
326.2
97.52
7.75%
9.65%
40
3.00
Buyback yield%
14.23
11.85
11.98
10.31
9.12
11.58
8.60
6.20
7.72
6.81
16.11
7.72
9.71
6
0.886
D/E ratiox
2.230
2.163
2.194
2.169
2.581
2.562
2.543
2.831
3.054
3.058
0.172
2.831
2.552
89
32.50
Enterprise value¥B
19.67
19.27
21.10
21.44
20.90
24.04
26.84
30.59
33.44
37.74
56.15
12.54%
8.57%
73
42.54
LT debt¥B
10.93
9.965
10.63
11.58
11.63
11.64
10.92
10.40
11.02
10.71
16.24
(1.64%)
0.25%
29
Revenue
¥92.57B
4.21%
1.00×
Cost of revenue
¥36.34B
3.55%
0.94×
Operating expenses
¥23.46B
4.81%
1.06×
Property and equipment
13.84%