6.808
Revenue¥B
9.707
9.930
10.37
10.62
10.93
11.48
12.08
12.50
13.00
13.43
7.153
4.21%
3.43%
80
7.68
Revenue growth%
17.23
15.60
13.50
12.60
9.71
11.20
10.52
12.79
12.08
12.36
13.03
12.08
12.48
35
23.02
Gross margin%
25.43
23.26
21.52
21.43
18.50
21.02
23.56
22.76
24.47
27.43
27.70
23.56
23.01
85
21.90
Operating margin%
20.73
20.73
22.38
21.24
18.55
19.91
22.03
24.72
24.49
22.74
8.24
22.74
21.63
73
6.09
Net margin%
16.07
14.07
16.00
13.02
14.98
15.34
17.89
15.74
18.04
17.11
21.38
17.11
15.87
57
37.47
P/E ratio (avg)x
7.123
7.126
7.218
8.046
7.752
6.889
7.720
7.387
7.238
8.105
28.90
7.387
7.312
73
9.848
EV/EBITx
7.055
7.286
7.560
7.234
8.036
8.615
8.050
8.352
8.765
8.764
10.44
8.615
8.043
63
5.16
FCF yield (avg)%
7.67
5.75
4.05
5.61
3.37
3.31
4.87
4.07
2.02
4.25
19.22
4.07
4.16
52
9.60
FCF margin%
17.89
15.52
15.42
18.14
16.25
17.87
19.67
22.14
19.20
20.49
10.76
19.67
18.01
84
1.140
FCF / Net incomex
1.866
1.855
1.928
1.827
1.909
1.942
1.848
2.106
2.355
2.238
0.531
2.106
1.919
63
18.04
ROIC%
15.74
17.02
16.77
15.49
16.46
15.67
13.27
15.12
15.89
17.31
27.17
15.67
15.81
52
2.51
Return on equity%
27.39
28.85
31.38
34.24
35.22
35.66
38.61
40.36
37.58
36.05
28.97
37.58
35.44
19
20.18
Return on assets%
18.68
20.03
19.57
18.25
18.35
19.18
17.22
15.03
16.94
14.30
28.42
16.94
18.30
55
146.78
EPS¥
477.15
517.85
533.87
529.83
589.13
583.62
649.87
620.00
651.14
682.46
158.18
2.98%
3.80%
—
15.99
EPS growth%
22.71
20.58
20.03
20.92
23.64
23.36
23.17
25.22
26.05
27.77
11.86
25.22
23.26
61
143.57
Bookvalue per sh¥
249.13
257.55
263.94
276.69
253.67
267.57
304.69
308.85
321.06
333.50
837.88
5.63%
3.54%
—
341.97
FCF per share¥
336.19
353.93
382.53
353.17
365.71
378.26
392.45
433.20
425.41
413.05
584.67
2.46%
1.42%
—
857.17
Dividend per sh¥
593.44
589.97
576.98
636.23
598.87
593.03
557.48
598.60
603.29
584.79
291.98
(0.47%)
0.69%
—
20.28
Div yield (avg)%
31.29
28.66
25.73
23.20
22.79
20.30
22.31
21.48
20.30
23.23
24.61
21.48
22.99
48
11.44
Payout ratio%
26.35
26.86
25.88
24.69
25.04
27.97
26.20
28.44
29.29
30.44
28.29
28.44
26.60
13
8.184
Shares (diluted)M
14.31
16.78
16.72
17.44
19.29
22.81
22.68
25.08
30.06
31.86
8.017
10.56%
8.06%
19
28.84
Buyback yield%
15.14
17.91
15.18
14.78
12.35
14.93
13.92
11.83
10.39
11.92
28.70
11.92
14.35
7
0.846
D/E ratiox
0.442
0.469
0.523
0.488
0.461
0.486
0.451
0.456
0.509
0.447
0.572
0.456
0.465
62
3.812
Enterprise value¥B
9.384
9.555
10.51
9.767
9.497
9.620
10.45
10.52
11.57
10.52
2.674
2.06%
0.86%
16
12.63
LT debt¥B
4.989
4.830
4.745
5.158
5.034
5.852
5.627
5.695
6.764
7.842
11.00
9.27%
5.12%
94
Revenue
¥13.43B
3.43%
1.00×
Cost of revenue
¥5.829B
3.75%
1.03×
Operating expenses
¥3.347B
3.42%
1.00×
Cash and investments
20.21%
Property and equipment
18.39%