1.564
Revenue¥B
2.966
3.053
3.105
3.115
3.167
3.181
3.270
3.301
3.278
3.304
1.708
0.85%
1.21%
73
27.20
Revenue growth%
7.24
7.69
10.47
8.11
9.65
11.49
13.73
14.51
12.95
15.37
4.05
13.73
10.98
44
21.91
Gross margin%
14.18
13.15
10.19
11.03
13.13
11.93
13.67
15.25
15.02
12.64
17.16
13.67
13.14
47
12.13
Operating margin%
3.72
5.13
5.99
6.52
6.51
7.83
8.74
10.00
10.99
11.47
25.50
10.00
7.18
68
6.20
Net margin%
11.24
11.99
14.57
14.35
13.73
15.34
15.98
17.19
18.33
18.96
19.75
17.19
14.96
34
36.95
P/E ratio (avg)x
35.32
40.77
47.64
50.65
54.23
58.41
66.61
75.50
81.72
86.29
27.15
75.50
56.32
11
18.44
EV/EBITx
35.25
32.75
35.30
35.58
34.22
36.07
37.00
41.59
45.64
43.64
7.077
41.59
35.82
54
15.23
FCF yield (avg)%
12.91
14.09
15.66
15.14
13.31
15.44
13.86
12.65
12.53
9.84
14.18
12.65
13.59
90
7.62
FCF margin%
23.68
23.84
26.61
24.02
23.96
26.52
25.28
26.32
24.98
22.41
9.93
25.28
24.50
77
0.235
FCF / Net incomex
0.948
0.932
1.004
0.954
1.082
1.084
1.193
1.242
1.335
1.343
1.526
1.242
1.083
84
23.62
ROIC%
26.79
27.25
28.93
26.06
25.85
23.05
22.09
24.45
24.42
24.19
22.25
24.19
25.15
79
25.40
Return on equity%
10.37
11.51
14.04
13.59
10.68
8.12
7.21
5.05
2.12
0.40
11.13
5.05
9.25
12
26.79
Return on assets%
12.39
14.18
15.44
16.36
19.02
18.12
20.04
20.17
20.18
20.43
19.54
20.17
18.57
42
408.10
EPS¥
139.53
128.46
121.46
129.44
143.83
159.14
174.11
197.06
215.99
229.37
456.12
9.78%
4.94%
—
15.85
EPS growth%
14.25
15.16
14.64
16.52
16.90
17.00
18.96
17.62
14.70
16.73
26.61
17.00
16.63
23
188.96
Bookvalue per sh¥
105.05
99.14
99.87
98.51
103.26
100.89
115.05
128.16
128.69
141.01
316.32
6.43%
2.29%
—
122.21
FCF per share¥
295.35
298.49
293.13
321.28
345.49
322.98
346.83
369.65
388.12
387.28
255.53
2.31%
3.05%
—
287.47
Dividend per sh¥
463.60
508.55
512.01
531.42
566.84
546.98
529.76
625.20
726.23
742.66
96.37
5.55%
6.06%
—
27.54
Div yield (avg)%
29.82
27.05
25.74
27.63
25.11
24.56
22.42
23.11
21.17
22.40
29.62
22.42
24.84
59
15.03
Payout ratio%
10.98
9.03
10.86
11.57
11.07
12.06
13.92
12.64
13.87
15.79
11.10
13.87
11.81
57
1.867
Shares (diluted)M
2.364
2.767
2.679
3.000
3.500
3.928
4.097
4.636
5.111
5.009
1.821
7.43%
7.63%
21
14.57
Buyback yield%
13.91
15.65
15.83
17.68
15.90
17.35
19.31
21.96
19.51
20.14
26.19
19.51
17.52
42
1.150
D/E ratiox
2.319
2.617
2.991
3.151
3.388
3.515
3.405
3.456
3.451
3.393
1.744
3.451
3.390
19
2.236
Enterprise value¥B
2.086
2.064
1.766
1.671
1.586
1.406
1.477
1.415
1.468
1.575
0.827
(0.14%)
(3.75%)
79
2.155
LT debt¥B
1.077
1.087
1.095
1.214
1.439
1.704
1.811
1.802
2.072
2.104
1.235
7.90%
7.42%
62
Revenue
¥3.304B
1.21%
1.00×
Cost of revenue
¥2.024B
0.78%
0.96×
Operating expenses
¥808.3M
1.81%
1.06×
Cash and investments
21.04%
Property and equipment
14.92%