51.01
Revenue¥B
78.41
84.08
90.33
99.39
105.9
113.0
120.0
130.7
144.2
156.0
53.82
8.06%
7.96%
30
2.10
Revenue growth%
23.61
21.33
22.58
25.37
28.10
30.36
32.42
34.58
34.63
36.81
21.21
34.58
29.23
55
23.90
Gross margin%
17.69
20.21
22.99
25.92
25.14
27.15
26.11
27.35
28.39
29.79
12.48
27.35
26.01
45
23.37
Operating margin%
19.80
21.78
19.45
19.99
18.26
15.60
16.79
14.41
16.23
14.79
21.95
15.60
17.53
37
7.77
Net margin%
27.75
27.28
25.16
26.54
28.72
31.29
32.20
32.55
35.16
37.33
4.10
32.55
30.00
82
16.02
P/E ratio (avg)x
10.86
10.44
11.32
11.13
9.838
10.01
10.53
9.856
9.096
9.767
8.218
9.856
10.22
7
10.32
EV/EBITx
36.52
33.22
32.76
30.70
27.61
30.43
31.54
31.02
33.92
31.29
19.49
31.29
31.41
34
26.53
FCF yield (avg)%
0.90
0.40
0.40
0.40
0.40
0.40
0.56
0.40
0.40
2.07
7.94
0.40
0.40
11
28.51
FCF margin%
28.55
28.77
27.45
25.41
23.50
23.92
21.68
23.84
25.98
23.43
26.70
23.84
24.66
65
0.112
FCF / Net incomex
0.932
1.024
1.095
1.070
1.299
1.508
1.677
1.698
1.813
2.015
1.708
1.698
1.404
80
16.16
ROIC%
29.26
29.56
30.30
30.84
28.07
30.54
32.05
32.26
32.95
32.37
18.89
32.26
30.69
58
20.07
Return on equity%
11.12
13.43
15.12
17.89
19.98
22.35
20.48
20.15
19.61
17.62
4.83
20.15
18.75
33
21.31
Return on assets%
13.32
11.61
11.46
12.57
13.94
15.38
12.67
12.37
10.83
11.47
28.01
12.37
12.47
32
273.14
EPS¥
384.54
449.08
454.09
532.01
621.93
709.42
826.09
887.13
930.44
1,002
304.86
10.01%
11.72%
—
26.16
EPS growth%
17.14
18.55
15.65
16.90
16.81
14.13
15.34
14.79
13.31
15.58
22.71
14.79
15.61
74
223.82
Bookvalue per sh¥
176.10
175.44
180.92
175.68
159.45
172.30
182.47
182.57
168.65
177.55
150.06
2.17%
(0.80%)
—
173.73
FCF per share¥
106.23
111.97
101.10
101.38
112.81
123.58
119.62
132.38
121.33
115.94
134.75
0.55%
0.47%
—
197.23
Dividend per sh¥
119.25
108.10
101.37
106.48
97.51
106.64
105.56
113.80
100.79
92.49
258.57
(1.05%)
(3.69%)
—
11.05
Div yield (avg)%
21.33
19.47
18.81
20.25
19.82
19.54
19.53
19.16
18.94
20.13
3.39
19.53
19.54
67
17.68
Payout ratio%
7.85
7.61
9.87
10.41
10.82
9.63
12.03
14.74
14.20
12.03
20.95
12.03
10.62
45
201.6
Shares (diluted)M
259.7
284.7
307.0
366.1
406.0
403.1
457.2
485.2
519.7
542.7
198.4
5.98%
9.25%
8
27.93
Buyback yield%
24.02
23.24
21.32
21.82
21.99
21.25
18.77
16.45
19.06
17.54
21.38
18.77
21.28
94
1.308
D/E ratiox
0.646
0.668
0.773
0.878
0.885
0.917
0.916
1.054
1.086
1.209
1.388
1.054
0.901
17
92.68
Enterprise value¥B
57.73
62.78
74.45
73.35
72.60
81.94
81.83
79.82
82.64
91.74
115.9
4.79%
6.56%
50
48.61
LT debt¥B
102.3
105.6
109.0
104.4
120.8
134.8
139.1
131.9
150.5
162.7
19.88
6.14%
5.15%
52
Revenue
¥156.0B
7.96%
1.00×
Cost of revenue
¥94.16B
7.76%
0.98×
Operating expenses
¥29.82B
8.91%
1.09×
Goodwill & intangibles
14.75%
Property and equipment
14.69%