5.794
Revenue¥B
29.47
29.97
30.34
31.13
31.79
31.80
33.21
34.68
35.77
36.95
6.064
3.05%
2.34%
72
29.70
Revenue growth%
15.66
16.03
18.57
18.77
18.76
15.77
16.79
15.32
18.19
20.85
2.69
16.79
17.49
85
14.31
Gross margin%
24.43
25.55
26.52
28.79
28.29
29.30
28.67
27.49
29.21
28.89
22.54
28.89
28.48
38
17.07
Operating margin%
9.20
7.01
6.94
9.48
8.76
8.01
5.63
8.01
9.07
10.53
15.60
8.01
8.39
56
12.09
Net margin%
24.04
26.17
29.04
31.78
33.10
30.83
33.68
34.76
34.64
35.22
26.59
34.64
32.44
57
18.06
P/E ratio (avg)x
19.24
20.39
18.78
20.37
19.74
21.46
22.52
19.89
17.16
16.62
13.45
19.89
19.81
60
36.03
EV/EBITx
21.15
21.07
23.52
23.21
21.97
20.00
18.40
19.09
20.47
19.30
35.02
19.30
20.77
42
24.92
FCF yield (avg)%
18.55
20.72
19.28
18.14
16.21
16.63
14.50
12.59
10.97
11.35
12.87
12.59
16.42
94
18.68
FCF margin%
19.88
21.93
19.18
19.11
19.66
18.97
19.34
17.32
20.25
19.82
16.31
19.34
19.50
14
0.604
FCF / Net incomex
1.435
1.654
1.865
2.049
2.249
2.463
2.386
2.293
2.188
2.465
1.046
2.386
2.218
29
4.81
ROIC%
28.05
28.06
26.58
26.15
23.59
23.86
23.88
21.56
21.43
23.88
15.02
23.86
23.88
36
24.85
Return on equity%
9.90
8.85
6.58
8.81
6.47
5.10
4.97
2.91
1.73
2.58
9.62
2.91
5.78
70
4.71
Return on assets%
2.27
2.49
0.65
0.66
3.59
1.64
0.40
1.68
3.86
4.05
26.43
1.68
1.98
89
42.14
EPS¥
123.28
145.87
154.15
170.56
171.81
187.38
215.19
260.33
304.89
309.69
44.67
12.51%
11.62%
—
16.29
EPS growth%
24.97
26.45
24.18
22.47
20.64
21.57
22.59
24.40
27.05
24.67
6.78
24.40
24.29
48
113.17
Bookvalue per sh¥
136.05
122.78
115.73
125.22
123.36
132.93
136.94
136.83
131.19
143.36
270.84
3.05%
(0.83%)
—
234.73
FCF per share¥
238.23
214.71
227.09
199.47
197.79
195.72
171.13
167.48
158.65
166.66
129.46
(3.37%)
(3.23%)
—
82.17
Dividend per sh¥
185.31
180.30
162.08
162.07
154.95
164.17
166.16
177.28
174.01
174.36
121.58
2.39%
(0.34%)
—
12.71
Div yield (avg)%
10.28
7.75
8.73
8.07
10.83
13.39
11.00
10.39
10.51
10.67
5.81
10.67
10.45
79
19.04
Payout ratio%
8.21
6.67
5.95
5.06
3.46
2.18
3.59
3.98
6.69
6.92
17.84
3.98
5.50
56
57.56
Shares (diluted)M
92.92
95.49
116.1
114.9
138.7
136.6
160.4
157.8
161.8
167.9
58.74
3.90%
6.58%
8
11.45
Buyback yield%
29.87
30.68
32.99
31.22
31.09
30.37
28.10
27.48
27.74
26.06
2.35
27.74
30.12
69
1.035
D/E ratiox
1.102
1.152
1.126
1.107
1.211
1.422
1.679
1.650
1.793
1.883
0.561
1.679
1.317
17
18.38
Enterprise value¥B
3.106
3.359
3.739
3.677
3.831
3.657
3.781
3.507
3.471
3.666
10.93
(0.88%)
0.91%
55
28.08
LT debt¥B
29.59
30.44
33.20
37.20
33.51
32.72
34.25
31.27
34.63
36.96
27.05
1.98%
2.00%
65
Revenue
¥36.95B
2.34%
1.00×
Cost of revenue
¥23.85B
2.40%
1.01×
Operating expenses
¥6.684B
2.55%
1.02×
Property and equipment
14.31%