2.864
Revenue¥B
4.665
4.892
5.193
5.327
5.508
5.625
5.758
5.963
6.291
6.603
3.097
3.69%
4.11%
10
15.90
Revenue growth%
0.40
0.40
0.40
0.40
0.40
1.25
0.40
1.22
3.94
3.68
4.99
1.25
0.40
64
8.42
Gross margin%
22.21
23.19
25.89
25.98
25.97
26.73
29.57
27.42
26.86
26.82
7.49
26.86
26.35
14
12.96
Operating margin%
20.30
22.09
20.42
18.56
16.69
18.21
20.85
23.14
22.97
22.14
19.63
22.14
20.63
64
10.22
Net margin%
19.96
16.99
14.56
14.70
12.13
10.40
11.73
9.48
12.32
14.04
21.90
11.73
13.18
81
31.11
P/E ratio (avg)x
21.33
19.06
18.19
15.83
16.31
14.34
15.12
14.37
14.81
12.99
20.22
14.37
15.48
16
33.11
EV/EBITx
29.92
35.71
41.36
46.46
47.11
54.86
63.01
70.03
76.30
74.20
27.75
70.03
50.99
86
6.03
FCF yield (avg)%
28.82
27.45
28.03
25.12
25.33
25.48
26.15
28.46
26.71
25.69
21.48
26.15
26.43
39
22.11
FCF margin%
30.64
29.79
27.61
27.84
29.40
29.88
28.38
30.15
30.26
28.84
18.44
29.88
29.59
11
1.379
FCF / Net incomex
1.583
1.611
1.373
1.298
1.197
1.148
1.095
1.049
1.105
1.017
0.120
1.095
1.172
63
7.31
ROIC%
2.81
3.55
2.61
4.08
1.80
3.19
4.03
6.14
7.10
5.35
25.02
5.35
3.79
64
27.96
Return on equity%
4.46
3.03
4.50
3.95
1.74
0.40
0.40
0.40
1.19
0.40
18.99
0.40
1.46
54
19.75
Return on assets%
21.77
23.81
23.41
25.69
26.45
26.42
26.31
28.66
31.36
31.94
16.09
28.66
26.36
15
70.03
EPS¥
183.21
198.80
233.13
261.09
248.43
272.62
273.76
293.19
308.78
355.51
72.62
7.43%
8.44%
—
4.96
EPS growth%
8.90
9.65
10.42
10.62
10.34
7.96
8.95
7.69
9.92
12.07
16.03
8.95
9.78
37
196.40
Bookvalue per sh¥
162.53
171.44
155.12
154.95
141.67
143.49
129.34
133.97
131.11
141.96
81.92
0.04%
(1.40%)
—
62.07
FCF per share¥
176.69
170.12
173.25
181.12
169.19
181.07
200.64
178.49
193.42
208.29
129.32
4.25%
2.79%
—
131.64
Dividend per sh¥
211.37
208.87
194.45
217.67
248.30
273.62
252.14
232.08
225.73
237.18
188.05
(0.91%)
1.89%
—
12.43
Div yield (avg)%
30.76
31.40
32.37
29.58
27.78
25.43
22.46
22.48
22.55
21.97
16.66
22.48
26.61
41
13.39
Payout ratio%
22.83
22.79
21.49
22.47
24.44
22.15
19.37
16.53
18.40
15.99
26.78
18.40
21.82
78
8.740
Shares (diluted)M
7.166
6.770
7.279
7.787
6.891
6.875
7.035
6.840
7.094
6.137
8.431
(2.29%)
(1.19%)
19
27.63
Buyback yield%
9.74
12.03
9.12
9.57
11.24
13.10
14.84
17.49
17.06
19.52
9.61
17.06
12.56
91
1.766
D/E ratiox
1.190
1.172
1.281
1.281
1.420
1.427
1.435
1.616
1.499
1.397
0.695
1.435
1.408
16
2.334
Enterprise value¥B
4.045
4.531
4.280
4.926
5.514
5.689
5.953
6.386
6.832
6.823
2.180
4.35%
6.37%
69
6.675
LT debt¥B
5.942
6.432
7.515
8.657
8.716
9.127
9.703
10.44
11.75
13.46
5.616
9.08%
8.36%
12
Revenue
¥6.603B
4.11%
1.00×
Cost of revenue
¥4.211B
3.92%
0.98×
Operating expenses
¥1.346B
4.79%
1.07×
Property and equipment
21.25%
Cash and investments
14.31%