13.24
Revenue¥B
13.58
14.22
14.73
15.15
15.35
15.43
15.73
15.94
16.43
16.82
14.62
1.85%
2.54%
50
7.97
Revenue growth%
17.75
19.76
21.17
18.82
21.00
21.80
24.79
26.03
27.22
24.36
19.88
24.79
21.49
45
3.11
Gross margin%
4.85
6.20
3.94
5.63
7.01
4.79
2.56
3.85
0.86
2.99
11.72
2.99
4.37
66
25.93
Operating margin%
13.09
15.52
13.91
14.17
13.95
12.62
14.80
15.82
14.66
16.67
5.66
14.80
14.41
76
28.34
Net margin%
20.01
20.64
21.22
20.94
19.09
16.28
18.21
16.38
14.16
16.68
26.49
16.38
18.65
16
15.17
P/E ratio (avg)x
9.231
9.903
9.775
9.675
10.10
8.976
9.178
8.253
8.639
7.691
12.32
8.639
9.205
85
16.42
EV/EBITx
23.01
24.74
23.99
23.33
25.57
23.26
25.59
25.55
24.84
24.39
6.545
24.84
24.56
88
20.46
FCF yield (avg)%
20.02
18.71
21.04
22.01
24.60
21.89
19.01
17.45
15.85
16.63
12.20
17.45
19.52
57
28.27
FCF margin%
14.31
13.66
11.62
11.99
11.03
11.16
13.94
13.11
14.94
13.18
13.90
13.18
13.14
54
0.986
FCF / Net incomex
0.834
0.775
0.674
0.663
0.572
0.529
0.552
0.518
0.493
0.476
1.256
0.518
0.562
40
18.34
ROIC%
10.45
12.83
12.20
11.73
14.32
15.09
13.05
14.75
13.50
13.13
12.11
13.50
13.09
85
4.44
Return on equity%
9.92
9.18
10.09
11.33
12.54
15.50
17.04
16.38
14.53
12.33
3.86
15.50
12.43
33
21.17
Return on assets%
29.16
26.93
26.92
27.12
24.54
22.23
23.59
23.03
20.89
18.09
11.77
22.23
24.06
38
167.81
EPS¥
210.67
227.11
229.59
216.46
216.42
238.60
261.23
291.23
296.10
326.65
175.55
8.58%
5.48%
—
24.32
EPS growth%
0.40
0.65
0.40
0.40
1.88
0.94
1.32
0.40
3.25
1.51
17.23
1.32
0.79
16
76.35
Bookvalue per sh¥
239.78
256.03
280.06
303.62
339.48
391.70
385.90
427.33
475.07
469.69
84.59
6.71%
7.93%
—
227.70
FCF per share¥
197.76
199.56
172.21
154.69
143.17
155.09
151.00
163.00
167.61
155.41
148.49
1.65%
(2.26%)
—
107.06
Dividend per sh¥
59.31
57.64
59.61
58.80
66.10
64.39
62.52
60.64
66.92
74.06
221.57
2.30%
2.61%
—
23.93
Div yield (avg)%
18.40
17.15
18.97
17.33
19.34
20.20
22.30
21.74
20.48
18.94
15.70
20.48
19.16
75
4.19
Payout ratio%
5.49
2.86
1.81
0.54
2.39
1.83
0.40
0.40
2.95
5.16
15.50
1.83
2.11
83
27.64
Shares (diluted)M
43.65
44.13
49.33
49.99
49.00
47.20
56.03
64.65
70.97
81.20
27.47
10.63%
7.05%
21
19.34
Buyback yield%
16.43
18.40
19.38
20.78
20.56
21.18
22.31
23.67
25.14
25.00
29.05
23.67
20.98
36
0.502
D/E ratiox
0.797
0.854
0.776
0.697
0.685
0.722
0.633
0.697
0.683
0.634
0.163
0.683
0.697
78
1.632
Enterprise value¥B
7.526
7.033
6.408
5.687
5.778
6.106
6.458
6.341
6.150
5.809
12.38
0.11%
(3.49%)
76
13.39
LT debt¥B
7.343
8.616
10.03
9.580
9.393
9.947
11.11
12.03
13.70
12.90
7.455
6.55%
5.39%
51
Revenue
¥16.82B
2.54%
1.00×
Cost of revenue
¥9.274B
2.79%
1.03×
Operating expenses
¥3.309B
1.82%
0.93×
Cash and investments
22.37%
Property and equipment
18.26%