4.458
Revenue¥B
6.674
7.117
7.707
8.365
8.783
9.385
9.995
10.63
11.49
12.17
4.869
6.74%
6.90%
24
8.77
Revenue growth%
16.74
16.61
15.88
16.91
15.07
13.20
13.35
13.99
11.01
13.71
12.42
13.35
14.53
61
9.80
Gross margin%
18.61
16.44
17.53
17.00
18.80
18.48
18.43
20.97
18.28
16.69
29.03
18.43
18.35
35
10.63
Operating margin%
14.58
12.46
10.06
10.35
11.46
12.19
9.21
8.32
6.60
7.11
3.97
8.32
10.20
15
24.26
Net margin%
4.20
6.63
5.33
2.41
1.34
0.40
0.40
0.40
0.40
0.40
8.02
0.40
0.87
8
16.45
P/E ratio (avg)x
20.42
19.69
19.84
18.01
19.64
20.17
19.71
19.24
19.62
17.28
36.83
19.62
19.66
18
7.729
EV/EBITx
7.767
7.761
8.259
8.701
8.441
8.953
8.767
8.780
8.792
8.298
20.50
8.780
8.571
59
21.71
FCF yield (avg)%
12.45
10.29
10.03
12.01
14.83
14.89
12.57
13.70
16.29
15.09
13.90
14.89
13.14
61
22.50
FCF margin%
17.31
17.72
15.10
12.14
15.08
13.69
12.86
11.74
10.39
12.27
24.35
12.27
13.28
5
1.598
FCF / Net incomex
1.017
0.945
1.057
1.039
1.031
1.135
1.050
0.992
0.954
1.074
1.274
1.050
1.035
92
22.47
ROIC%
19.49
20.97
19.45
19.87
19.95
18.51
18.46
17.94
18.08
15.36
12.23
18.08
18.98
42
22.02
Return on equity%
25.70
24.77
27.06
29.33
28.53
26.51
29.15
30.84
28.10
27.67
7.65
28.10
27.89
54
16.42
Return on assets%
9.83
10.68
13.22
15.42
17.08
19.76
21.57
18.75
17.37
14.98
18.90
18.75
16.25
49
301.10
EPS¥
138.38
138.88
145.64
158.85
145.59
137.99
121.15
114.98
110.34
96.68
332.49
(7.86%)
(4.47%)
—
12.67
EPS growth%
17.92
16.91
17.59
15.96
18.78
18.18
18.98
21.28
24.11
23.27
29.06
21.28
18.48
44
331.70
Bookvalue per sh¥
71.86
67.72
62.88
57.67
52.41
49.41
45.72
48.68
46.72
50.53
166.04
(0.73%)
(2.93%)
—
288.10
FCF per share¥
412.67
434.56
435.56
526.61
583.67
701.12
699.09
771.68
769.25
757.75
261.43
5.36%
8.17%
—
122.10
Dividend per sh¥
169.57
147.50
135.00
129.54
135.25
117.69
123.85
110.21
102.44
106.19
70.65
(4.72%)
(5.53%)
—
24.13
Div yield (avg)%
25.77
28.00
28.91
29.36
28.70
31.51
34.02
32.24
31.21
31.42
9.06
31.51
30.29
58
25.48
Payout ratio%
8.08
5.23
5.55
3.74
3.12
1.63
0.40
1.51
3.97
2.20
9.18
1.63
3.43
29
15.76
Shares (diluted)M
19.21
17.85
19.55
21.95
20.08
22.75
21.41
20.57
22.83
23.09
15.98
2.83%
1.98%
70
24.30
Buyback yield%
10.45
10.66
10.57
11.01
9.26
10.94
13.64
16.22
18.14
20.17
15.70
16.22
10.97
51
1.434
D/E ratiox
2.476
2.591
2.605
2.972
2.872
3.389
3.886
4.203
4.402
4.601
0.721
4.203
3.181
46
2.341
Enterprise value¥B
12.74
13.76
14.09
14.99
16.01
17.18
18.74
19.47
19.90
21.34
0.553
5.91%
7.17%
23
3.323
LT debt¥B
6.008
6.046
7.067
7.407
7.623
8.125
8.242
9.606
10.11
10.64
1.968
6.89%
6.60%
35
Revenue
¥12.17B
6.90%
1.00×
Cost of revenue
¥7.464B
7.03%
1.01×
Operating expenses
¥2.642B
7.14%
1.02×
Cash and investments
20.61%
Property and equipment
18.28%