0.630
Revenue¥B
6.137
6.579
6.872
7.305
7.664
8.010
8.337
8.670
9.082
9.859
0.700
5.17%
5.41%
18
29.69
Revenue growth%
19.78
20.45
22.86
21.44
19.00
19.29
19.50
17.53
15.57
16.82
26.12
17.53
19.40
86
11.47
Gross margin%
18.16
16.86
14.29
16.89
14.62
12.77
12.45
15.29
13.57
15.80
22.06
13.57
14.95
92
25.31
Operating margin%
21.19
20.57
20.98
22.33
23.78
21.74
19.53
19.44
21.73
21.60
28.13
21.60
21.39
87
17.74
Net margin%
14.46
15.30
15.46
16.80
18.84
19.65
19.41
19.55
18.87
18.62
5.87
19.41
18.73
84
33.19
P/E ratio (avg)x
60.36
66.01
69.52
66.84
75.02
76.06
74.55
78.70
88.31
83.70
9.090
78.70
74.78
75
6.537
EV/EBITx
28.75
30.95
28.65
31.47
29.02
28.06
26.75
26.75
28.42
27.04
8.686
27.04
28.54
59
24.94
FCF yield (avg)%
16.75
19.04
19.76
22.33
19.91
22.55
25.50
26.95
23.96
24.72
27.39
24.72
22.44
49
2.37
FCF margin%
21.72
22.73
21.87
22.71
23.77
23.72
21.03
23.30
23.37
22.11
22.64
23.30
22.72
21
0.646
FCF / Net incomex
0.345
0.322
0.310
0.290
0.288
0.294
0.299
0.308
0.306
0.289
0.406
0.299
0.302
72
26.08
ROIC%
2.89
4.52
4.19
1.92
2.05
2.37
1.12
3.93
2.66
3.17
4.20
2.66
2.77
40
21.87
Return on equity%
8.04
5.83
3.47
1.12
3.13
0.40
3.29
3.99
6.70
3.76
21.47
3.76
3.61
29
24.22
Return on assets%
29.90
28.05
30.89
30.22
30.98
28.88
31.15
31.59
29.21
30.21
15.35
30.21
30.21
37
55.26
EPS¥
215.68
248.90
272.31
296.06
318.43
378.26
453.65
485.95
562.17
620.11
57.02
14.26%
13.07%
—
22.68
EPS growth%
22.67
19.97
18.55
17.46
20.15
18.92
20.07
19.80
19.95
17.39
24.58
19.80
19.87
91
209.20
Bookvalue per sh¥
155.24
157.42
159.84
168.42
175.56
188.03
184.09
194.73
205.20
237.43
133.57
6.22%
6.19%
—
155.55
FCF per share¥
355.36
336.14
317.55
351.12
341.62
383.94
418.27
431.98
480.22
498.15
107.19
7.84%
4.31%
—
123.25
Dividend per sh¥
261.40
270.59
279.78
272.64
307.47
333.40
363.30
381.36
404.73
449.31
72.13
7.88%
4.80%
—
19.79
Div yield (avg)%
14.41
13.92
12.87
14.59
14.51
14.06
13.90
16.04
13.19
14.60
20.74
14.06
14.23
79
16.39
Payout ratio%
16.55
17.05
18.76
20.71
22.52
21.95
21.89
23.42
21.58
23.28
2.31
21.95
21.74
42
25.45
Shares (diluted)M
31.16
33.00
34.42
39.70
46.75
46.68
49.06
47.15
47.91
54.25
26.07
3.02%
5.43%
31
27.99
Buyback yield%
28.96
29.19
30.04
32.48
35.02
36.49
38.94
37.80
39.27
41.57
11.33
38.94
35.75
71
1.251
D/E ratiox
0.284
0.251
0.259
0.268
0.272
0.257
0.242
0.232
0.206
0.218
1.666
0.232
0.254
86
1.411
Enterprise value¥B
10.42
10.99
12.21
12.42
12.37
13.44
14.68
16.55
18.71
19.66
1.182
9.70%
6.86%
26
3.603
LT debt¥B
4.453
4.767
5.034
5.228
5.729
5.405
5.006
4.818
4.968
4.856
2.976
(3.25%)
(0.09%)
45
Revenue
¥9.859B
5.41%
1.00×
Cost of revenue
¥4.873B
5.73%
1.03×
Operating expenses
¥2.231B
4.58%
0.92×
Property and equipment
18.25%
Cash and investments
18.23%