3.713
Revenue¥B
7.370
7.577
7.755
7.776
8.062
8.379
8.438
8.742
8.748
8.962
4.140
2.14%
2.16%
59
8.71
Revenue growth%
30.14
28.54
30.31
30.16
29.82
29.57
27.40
25.27
23.64
25.94
23.34
25.94
29.06
41
17.02
Gross margin%
21.44
21.89
22.30
21.06
19.56
21.47
20.26
18.30
19.23
19.90
25.59
19.90
20.66
43
26.10
Operating margin%
29.12
28.20
26.74
26.60
28.53
30.12
33.05
30.77
28.08
28.32
14.68
30.12
28.43
20
12.79
Net margin%
24.26
22.59
23.60
24.95
22.44
21.55
20.59
20.89
19.69
17.22
11.05
20.59
21.99
54
15.07
P/E ratio (avg)x
9.397
10.16
9.903
9.672
10.36
11.01
9.498
9.801
9.228
10.04
20.72
9.801
9.852
84
31.84
EV/EBITx
37.37
38.97
40.02
37.27
37.44
34.93
32.39
36.26
38.36
38.65
6.761
36.26
37.40
74
14.42
FCF yield (avg)%
30.17
27.45
30.06
30.54
30.73
31.73
34.35
33.00
30.20
32.49
11.96
32.49
30.63
30
28.32
FCF margin%
9.18
7.35
9.77
10.24
11.40
8.93
6.34
9.04
8.15
9.06
8.63
8.93
9.05
23
0.829
FCF / Net incomex
1.627
1.865
1.818
2.095
2.153
2.576
3.043
3.575
3.476
4.164
0.274
3.476
2.365
88
17.41
ROIC%
8.46
6.23
7.38
7.76
7.92
7.43
9.14
8.42
6.31
7.72
12.15
7.72
7.74
86
13.11
Return on equity%
25.59
25.13
25.83
25.11
25.98
28.57
26.55
29.31
31.92
30.58
12.01
29.31
26.26
73
14.35
Return on assets%
9.37
10.56
8.72
5.80
8.30
9.50
9.05
9.54
7.16
8.83
3.54
9.05
8.94
13
388.06
EPS¥
571.56
582.37
560.50
593.62
568.06
667.96
749.88
840.97
809.55
829.13
433.31
7.86%
4.73%
—
9.51
EPS growth%
29.94
30.26
30.87
30.90
32.03
31.86
29.14
26.85
23.99
23.27
13.76
26.85
30.10
30
117.29
Bookvalue per sh¥
177.29
194.16
177.90
188.55
193.55
175.42
167.19
177.47
165.42
165.96
87.19
(3.03%)
0.07%
—
310.05
FCF per share¥
173.02
178.88
179.08
208.03
235.33
229.69
216.75
209.13
227.99
233.61
168.75
(0.15%)
4.31%
—
390.72
Dividend per sh¥
185.32
187.35
194.41
181.72
196.76
195.49
195.86
209.21
235.07
236.23
102.27
3.72%
2.98%
—
20.02
Div yield (avg)%
7.05
9.97
9.66
7.93
9.94
9.39
12.34
13.79
12.90
9.98
13.90
12.34
9.95
5
9.71
Payout ratio%
11.35
9.16
10.72
8.00
7.41
5.52
6.55
9.50
8.92
10.04
3.61
8.92
9.04
92
6.717
Shares (diluted)M
6.710
6.220
5.329
5.016
5.270
5.750
5.106
4.798
4.420
3.967
6.468
(5.52%)
(4.40%)
35
27.52
Buyback yield%
5.51
3.29
3.17
2.54
1.40
0.57
2.40
4.71
3.33
3.53
21.24
3.33
3.23
23
0.716
D/E ratiox
1.274
1.378
1.528
1.442
1.646
1.604
1.762
1.806
1.874
1.945
1.396
1.806
1.625
88
5.314
Enterprise value¥B
5.707
5.267
5.110
4.707
4.507
4.315
4.006
3.861
4.363
4.473
4.308
(0.15%)
(2.56%)
23
1.537
LT debt¥B
9.408
9.692
9.920
11.19
11.52
12.31
14.68
16.64
19.44
20.10
0.386
11.78%
9.70%
67
Revenue
¥8.962B
2.16%
1.00×
Cost of revenue
¥5.856B
2.06%
0.99×
Operating expenses
¥1.612B
2.39%
1.02×
Property and equipment
16.41%
Goodwill & intangibles
15.97%
Spread over hurdle
(2.49%)