2.638
Revenue¥B
12.88
13.21
13.76
14.13
14.80
14.97
15.23
15.81
16.48
17.30
2.703
3.18%
3.58%
37
21.42
Revenue growth%
8.42
6.51
7.38
4.56
5.92
5.50
7.33
7.02
8.66
8.24
15.39
7.33
7.18
50
20.22
Gross margin%
10.07
10.17
9.50
8.35
10.92
9.56
11.88
14.77
12.13
9.23
21.27
11.88
10.12
90
29.39
Operating margin%
16.46
15.16
13.48
11.68
13.38
13.86
12.18
14.91
13.42
10.74
21.51
13.42
13.45
75
23.07
Net margin%
24.66
21.74
19.95
17.69
15.92
17.33
17.77
17.84
15.63
17.97
17.00
17.77
17.81
32
13.65
P/E ratio (avg)x
26.69
28.83
30.93
32.21
34.34
32.05
29.09
28.94
25.49
24.39
10.74
28.94
29.02
15
6.044
EV/EBITx
20.49
17.87
16.16
16.83
17.25
16.55
17.56
15.65
15.98
15.19
34.88
15.98
16.69
18
25.41
FCF yield (avg)%
24.21
23.76
25.80
25.59
24.14
27.11
26.43
24.46
22.51
22.75
14.17
24.46
24.34
94
13.20
FCF margin%
16.70
15.49
15.43
18.01
20.19
22.29
23.48
25.75
28.19
30.55
14.16
25.75
21.24
72
0.797
FCF / Net incomex
0.901
0.839
0.975
1.102
1.132
1.256
1.456
1.454
1.398
1.517
1.499
1.454
1.194
17
24.07
ROIC%
24.51
22.69
22.34
20.04
20.46
22.75
22.76
25.55
23.81
22.34
20.46
22.76
22.72
30
7.56
Return on equity%
31.61
33.82
34.79
32.91
33.70
31.14
30.74
33.16
31.35
29.10
6.11
31.14
32.26
88
19.75
Return on assets%
23.30
25.43
25.32
23.24
24.33
25.21
22.59
21.64
21.76
19.02
2.13
21.76
23.27
56
86.20
EPS¥
133.53
149.85
157.88
170.93
179.02
188.34
182.39
180.85
178.70
162.00
94.85
(1.98%)
2.27%
—
9.31
EPS growth%
20.30
20.02
22.51
21.76
23.66
26.42
27.29
28.62
29.42
27.88
8.66
27.88
25.04
47
133.72
Bookvalue per sh¥
120.78
120.24
111.35
121.48
116.02
126.95
117.46
107.41
97.84
106.53
72.84
(1.69%)
(1.20%)
—
36.70
FCF per share¥
55.49
60.79
59.84
58.23
55.45
59.84
56.07
50.36
45.13
41.58
117.84
(5.60%)
(2.75%)
—
156.21
Dividend per sh¥
177.24
178.15
166.88
183.80
171.81
189.75
193.27
208.86
196.07
179.21
102.21
0.85%
0.21%
—
20.27
Div yield (avg)%
24.49
25.38
25.13
28.03
27.02
24.80
23.22
22.06
20.36
21.84
5.78
22.06
24.64
43
26.85
Payout ratio%
7.00
8.09
10.08
7.34
10.27
11.13
9.11
8.01
6.43
4.86
19.57
8.01
8.05
82
53.13
Shares (diluted)M
63.03
65.64
66.91
77.41
76.78
76.25
82.80
80.25
79.12
76.58
51.45
(0.05%)
1.95%
47
17.62
Buyback yield%
3.00
5.32
5.84
8.65
9.77
8.41
6.06
4.60
6.96
5.64
4.59
6.06
5.95
66
1.372
D/E ratiox
1.646
1.610
1.610
1.773
1.587
1.374
1.360
1.320
1.337
1.236
1.439
1.337
1.481
79
12.67
Enterprise value¥B
3.270
3.595
3.540
3.588
3.406
3.811
3.526
3.462
3.428
3.328
10.87
(0.46%)
0.36%
40
2.018
LT debt¥B
9.174
7.866
7.751
7.878
8.295
8.888
9.083
8.415
8.843
9.303
7.966
2.32%
(0.60%)
8
Revenue
¥17.30B
3.58%
1.00×
Cost of revenue
¥12.11B
3.58%
1.00×
Operating expenses
¥2.925B
3.60%
1.00×
Property and equipment
15.95%
Cash and investments
15.21%