17.28
Revenue¥B
65.55
67.86
70.75
72.46
73.93
75.69
78.21
79.54
79.38
81.84
18.35
2.05%
2.30%
18
11.95
Revenue growth%
9.23
6.78
9.33
7.29
9.43
6.59
8.12
5.20
6.01
6.42
4.28
6.42
7.03
70
22.75
Gross margin%
20.34
19.08
20.67
21.57
24.46
24.32
24.95
23.80
21.49
20.62
20.06
23.80
21.53
80
16.40
Operating margin%
20.02
21.37
20.80
19.35
16.56
16.61
15.52
15.48
15.83
13.04
29.87
15.52
16.59
72
3.32
Net margin%
22.59
21.25
22.30
21.72
21.80
19.95
17.73
17.39
16.37
15.30
3.41
17.39
20.60
79
24.63
P/E ratio (avg)x
45.99
50.21
57.88
55.91
53.86
58.33
57.50
57.19
65.53
75.18
25.43
58.33
57.34
66
20.02
EV/EBITx
15.32
17.40
16.89
15.85
17.10
19.24
17.58
19.97
20.86
19.83
24.29
19.83
17.49
11
27.65
FCF yield (avg)%
8.85
11.22
12.84
11.84
12.71
13.92
11.05
8.62
7.72
4.80
26.09
8.62
11.14
60
24.51
FCF margin%
7.04
9.62
10.69
7.70
9.61
6.90
4.12
4.05
2.83
0.95
18.16
4.05
6.97
40
1.447
FCF / Net incomex
1.010
1.031
1.011
0.921
1.027
1.034
1.030
1.114
1.113
1.022
0.679
1.034
1.028
38
3.44
ROIC%
26.84
28.67
26.23
23.92
22.18
21.33
20.90
23.17
20.87
18.83
2.47
20.90
22.67
75
5.07
Return on equity%
11.27
12.39
9.49
11.89
14.43
16.53
14.29
11.96
9.47
9.93
4.45
11.96
11.92
58
3.69
Return on assets%
14.75
15.57
13.20
14.53
16.68
15.08
17.61
18.50
19.58
20.20
3.82
18.50
16.12
32
272.81
EPS¥
495.97
483.51
486.30
466.66
428.34
406.87
437.71
480.91
483.61
534.15
292.92
4.51%
1.07%
—
26.25
EPS growth%
24.62
23.62
23.62
24.48
22.32
22.55
22.14
21.97
22.44
23.48
25.68
22.44
23.02
21
402.85
Bookvalue per sh¥
657.85
650.44
693.73
698.93
699.62
642.02
645.19
645.96
693.14
675.53
159.20
(0.70%)
1.45%
—
432.41
FCF per share¥
364.36
351.14
373.51
421.75
404.02
407.83
389.34
442.68
451.49
520.87
329.06
5.21%
4.62%
—
726.61
Dividend per sh¥
773.58
677.70
586.17
552.47
564.06
565.54
535.24
571.90
502.96
427.06
554.06
(5.41%)
(5.11%)
—
14.82
Div yield (avg)%
15.22
16.27
13.96
15.82
18.26
20.76
17.92
20.29
17.34
16.07
21.56
17.92
16.81
45
22.24
Payout ratio%
11.66
12.63
11.57
11.22
10.26
11.02
10.44
12.10
12.15
13.06
28.92
12.10
11.62
80
75.39
Shares (diluted)M
82.51
93.62
97.10
98.76
109.5
119.1
132.9
153.8
164.2
186.8
72.44
11.28%
8.02%
45
23.36
Buyback yield%
12.44
11.80
12.67
14.97
12.75
15.59
13.36
13.21
14.33
16.33
5.03
14.33
13.28
64
0.419
D/E ratiox
1.673
1.800
1.789
1.781
1.647
1.441
1.281
1.238
1.085
0.936
0.156
1.238
1.544
33
48.41
Enterprise value¥B
115.0
112.2
111.7
116.3
133.5
142.8
166.9
197.6
225.4
222.2
82.52
10.72%
8.07%
62
95.53
LT debt¥B
36.43
36.52
34.66
39.62
38.11
34.67
34.22
34.46
38.72
41.26
40.96
1.60%
2.36%
5
Revenue
¥81.84B
2.30%
1.00×
Cost of revenue
¥46.34B
2.24%
0.99×
Operating expenses
¥19.25B
2.69%
1.04×
Property and equipment
18.59%