5.243
Revenue¥B
5.669
5.683
5.765
5.778
5.943
6.016
6.222
6.502
6.700
6.948
5.864
3.17%
2.21%
45
16.03
Revenue growth%
12.70
15.29
13.45
13.53
13.22
12.77
10.29
10.97
13.38
15.32
14.11
12.77
13.30
35
16.81
Gross margin%
29.13
27.31
27.64
29.74
32.45
31.99
29.81
29.83
28.31
26.21
5.41
29.81
29.43
31
12.48
Operating margin%
17.40
19.24
19.79
20.43
19.14
21.39
23.91
24.90
23.59
21.73
3.39
23.59
20.91
29
22.33
Net margin%
11.12
13.43
11.86
10.69
12.08
10.62
10.82
8.86
10.42
9.75
28.19
10.42
10.75
69
25.11
P/E ratio (avg)x
23.23
21.62
20.48
22.06
20.42
17.41
15.17
13.51
12.27
10.66
31.33
13.51
18.92
55
25.72
EV/EBITx
22.35
24.91
27.58
32.54
33.37
35.66
35.75
38.40
40.68
46.65
19.78
38.40
34.52
19
22.75
FCF yield (avg)%
8.33
6.72
4.89
3.12
4.50
5.66
7.19
9.67
10.26
10.55
13.27
9.67
6.96
95
23.83
FCF margin%
20.63
22.45
22.03
19.28
17.63
17.19
15.36
13.87
15.36
16.88
19.74
15.36
17.41
60
0.348
FCF / Net incomex
2.260
2.282
2.366
2.672
2.805
2.851
3.197
3.334
3.452
3.421
0.437
3.334
2.828
83
21.85
ROIC%
20.78
20.18
18.67
17.70
16.11
15.06
12.55
10.46
11.83
14.56
24.21
12.55
15.58
30
20.41
Return on equity%
5.61
6.45
6.41
8.61
6.16
8.36
8.27
5.81
5.43
8.16
11.05
8.16
6.43
34
25.29
Return on assets%
13.29
13.60
12.65
10.72
12.63
13.86
16.47
14.44
14.81
12.04
6.68
14.44
13.45
84
30.43
EPS¥
79.07
86.69
93.77
97.78
106.12
108.39
105.01
123.05
124.56
125.71
31.69
3.45%
4.56%
—
7.97
EPS growth%
20.11
22.12
19.46
19.85
20.36
20.62
20.49
19.79
18.34
20.08
2.33
20.08
20.10
56
99.31
Bookvalue per sh¥
31.71
28.56
28.45
27.67
28.32
26.12
25.33
23.58
20.88
22.44
35.98
(4.55%)
(3.23%)
—
15.54
FCF per share¥
137.88
153.18
154.57
177.97
207.47
234.02
257.69
293.79
309.39
363.57
38.79
11.87%
11.97%
—
90.17
Dividend per sh¥
30.52
29.34
33.28
34.36
33.85
32.90
35.13
35.38
34.48
35.15
29.98
0.75%
2.88%
—
27.52
Div yield (avg)%
12.50
12.47
15.37
14.11
14.65
17.48
18.16
20.82
19.54
22.27
4.86
19.54
16.42
62
11.60
Payout ratio%
20.36
21.45
20.68
19.74
20.70
19.46
20.23
19.29
20.74
18.31
20.53
19.46
20.29
80
28.99
Shares (diluted)M
43.12
42.05
46.69
48.39
47.82
47.52
53.09
61.43
64.63
64.61
28.77
6.21%
5.02%
28
4.44
Buyback yield%
25.99
26.22
28.70
31.07
33.91
35.42
37.26
38.14
38.42
39.62
28.68
38.14
34.66
87
1.749
D/E ratiox
0.399
0.420
0.469
0.511
0.542
0.540
0.645
0.715
0.742
0.865
1.673
0.715
0.541
73
3.378
Enterprise value¥B
7.061
7.772
9.052
10.48
12.27
14.35
16.14
15.90
18.60
21.57
2.054
11.94%
13.32%
11
0.381
LT debt¥B
5.531
5.576
5.631
5.160
5.782
5.237
5.451
5.291
4.712
4.459
6.163
(5.06%)
(1.27%)
68
Revenue
¥6.948B
2.21%
1.00×
Cost of revenue
¥3.484B
2.27%
1.01×
Operating expenses
¥1.042B
1.63%
0.94×
Property and equipment
16.36%
Goodwill & intangibles
16.35%
Cash and investments
16.16%