2.726
Revenue¥B
6.379
6.409
6.606
6.807
6.937
7.107
7.185
7.336
7.598
7.898
3.009
2.63%
2.50%
87
15.21
Revenue growth%
19.42
16.98
14.20
14.51
14.02
12.82
10.75
13.71
12.49
14.84
29.48
12.82
14.11
60
27.97
Gross margin%
18.88
21.18
22.22
22.96
21.04
20.26
22.67
23.28
21.42
21.00
8.01
21.42
21.30
68
26.46
Operating margin%
17.14
17.84
20.35
21.44
23.41
20.65
22.71
20.31
23.10
23.81
3.40
22.71
21.04
67
7.28
Net margin%
20.06
17.47
18.53
16.08
17.83
18.19
18.56
19.26
17.46
14.69
19.01
18.19
18.01
9
9.004
P/E ratio (avg)x
41.12
44.44
40.94
39.86
44.11
49.88
44.72
45.37
48.28
47.79
13.23
47.79
44.58
29
25.33
EV/EBITx
9.770
8.935
8.392
7.589
7.237
7.673
6.638
5.823
5.556
5.191
20.46
5.823
7.413
24
7.89
FCF yield (avg)%
16.67
13.67
12.99
15.40
13.39
15.82
17.82
20.66
18.00
18.63
28.96
18.00
16.24
6
11.04
FCF margin%
8.82
7.74
8.05
7.21
8.63
9.10
9.05
11.24
13.55
13.41
26.80
11.24
8.94
93
0.649
FCF / Net incomex
0.726
0.826
0.943
1.088
1.168
1.334
1.288
1.486
1.570
1.479
1.014
1.479
1.228
79
24.13
ROIC%
2.10
1.96
0.40
0.90
3.32
0.40
0.40
0.40
1.15
1.76
22.57
0.40
1.02
40
25.19
Return on equity%
25.00
23.40
20.53
22.98
24.24
22.49
24.93
25.17
27.42
29.21
28.68
25.17
24.59
61
10.45
Return on assets%
11.03
10.28
8.26
7.31
7.56
7.38
4.75
3.62
4.57
3.68
27.66
4.57
7.34
10
78.12
EPS¥
121.39
120.48
135.71
129.87
129.82
149.39
144.93
169.38
167.96
171.17
86.10
5.68%
3.83%
—
7.67
EPS growth%
23.98
25.16
24.47
25.47
27.34
24.96
23.74
23.12
24.47
25.48
3.18
24.47
24.72
23
70.15
Bookvalue per sh¥
387.87
441.34
515.00
585.72
656.97
766.44
840.99
978.13
1,046
1,041
134.56
9.65%
11.83%
—
250.95
FCF per share¥
180.68
200.19
218.82
238.25
236.84
256.47
243.42
232.84
257.11
276.76
292.31
3.16%
5.76%
—
50.33
Dividend per sh¥
345.32
350.39
333.18
364.11
404.38
384.45
369.10
407.51
414.63
387.57
133.49
(0.85%)
1.79%
—
11.22
Div yield (avg)%
2.20
4.70
7.06
9.76
9.91
9.63
8.23
8.94
7.71
4.99
16.91
8.23
7.97
10
26.47
Payout ratio%
30.04
30.77
33.21
33.70
32.54
35.41
36.63
37.88
39.05
41.81
3.24
37.88
34.55
44
10.29
Shares (diluted)M
11.94
14.15
16.27
19.24
20.88
22.06
23.31
23.46
27.83
29.12
10.07
6.88%
11.07%
45
21.25
Buyback yield%
13.14
13.13
11.39
10.04
10.25
9.92
7.23
6.43
6.35
7.85
7.75
7.23
9.98
37
1.267
D/E ratiox
1.192
1.344
1.633
1.883
2.173
2.240
2.385
2.868
3.435
3.477
0.364
2.868
2.207
13
9.269
Enterprise value¥B
1.161
1.247
1.426
1.386
1.630
1.908
1.982
2.027
2.351
2.652
8.532
10.22%
10.40%
54
2.273
LT debt¥B
4.767
4.244
3.836
4.048
3.510
3.160
3.232
2.817
3.106
3.118
6.041
(2.34%)
(4.74%)
41
Revenue
¥7.898B
2.50%
1.00×
Cost of revenue
¥4.550B
2.62%
1.01×
Operating expenses
¥1.115B
2.41%
0.99×
Property and equipment
19.01%
Cash and investments
17.57%