2.659
Revenue¥B
5.482
5.724
6.094
6.647
7.150
7.480
7.895
8.338
8.809
9.320
2.858
5.44%
5.96%
68
17.13
Revenue growth%
15.72
14.94
13.98
15.59
14.97
15.85
17.22
19.37
16.58
18.18
9.00
17.22
15.78
50
29.49
Gross margin%
14.61
14.44
16.55
15.74
14.01
15.15
15.33
18.20
17.85
17.35
23.68
17.35
15.53
46
21.26
Operating margin%
13.11
13.29
11.97
12.62
11.78
13.34
11.07
10.64
9.82
7.73
20.91
10.64
11.87
16
21.21
Net margin%
34.89
37.64
37.20
38.68
39.44
41.30
43.69
46.23
48.05
46.18
12.07
46.18
40.37
27
35.02
P/E ratio (avg)x
11.56
11.49
10.67
9.254
7.969
8.062
7.412
6.657
6.057
5.285
30.75
6.657
8.015
90
19.63
EV/EBITx
41.20
48.22
47.88
54.69
62.28
66.76
69.33
70.87
69.58
77.47
26.77
69.58
64.52
83
24.86
FCF yield (avg)%
26.28
28.89
30.49
30.33
33.03
34.89
36.67
36.43
36.44
34.84
4.80
36.43
33.94
62
26.96
FCF margin%
0.40
0.63
0.40
0.40
0.40
2.48
5.11
7.41
4.95
3.55
12.96
4.95
1.56
23
1.313
FCF / Net incomex
1.095
1.132
1.079
0.983
0.871
0.868
0.764
0.723
0.668
0.724
1.562
0.724
0.870
84
26.83
ROIC%
24.07
23.31
20.99
22.00
22.77
23.88
21.34
19.71
17.91
17.75
17.42
19.71
21.67
23
22.13
Return on equity%
12.88
13.67
14.62
16.79
14.84
12.71
10.24
8.63
8.92
8.87
5.00
8.92
12.80
64
12.86
Return on assets%
14.51
13.96
15.80
12.86
12.71
15.07
17.18
15.21
12.40
11.13
3.84
15.07
14.23
78
105.46
EPS¥
93.22
91.69
101.57
103.92
112.64
117.06
133.49
155.05
172.74
200.71
116.16
12.25%
9.31%
—
6.82
EPS growth%
23.16
23.93
26.09
27.13
28.77
28.19
25.74
27.64
28.52
31.08
29.41
28.19
27.38
59
76.45
Bookvalue per sh¥
124.86
119.87
117.44
133.72
156.15
149.32
154.04
153.97
159.73
183.12
48.43
3.24%
4.10%
—
33.32
FCF per share¥
39.70
40.32
44.24
39.77
37.40
36.64
33.40
35.56
37.85
33.44
76.80
(2.21%)
(1.27%)
—
59.41
Dividend per sh¥
144.45
135.89
132.12
122.01
132.08
129.83
128.75
135.91
144.81
139.40
32.43
1.08%
(0.34%)
—
2.56
Div yield (avg)%
27.48
26.00
26.48
24.48
22.55
24.63
21.68
19.19
19.83
18.69
2.94
19.83
23.51
37
27.03
Payout ratio%
17.49
17.52
17.23
18.84
15.84
16.52
15.35
16.79
17.47
19.56
29.96
16.79
17.35
77
77.31
Shares (diluted)M
83.15
85.55
97.34
95.88
103.9
105.5
112.0
125.0
132.8
129.3
77.21
4.47%
5.43%
76
12.82
Buyback yield%
12.10
10.59
12.34
12.71
12.74
12.01
14.24
16.09
14.34
12.27
7.79
14.24
12.53
88
0.834
D/E ratiox
2.532
3.068
3.127
3.229
3.689
4.125
4.718
5.183
6.184
6.101
1.481
5.183
3.907
77
1.641
Enterprise value¥B
1.385
1.549
1.455
1.499
1.555
1.576
1.766
1.724
1.695
1.875
6.415
3.81%
3.14%
47
3.776
LT debt¥B
7.915
9.547
9.547
10.94
11.92
12.77
12.83
15.18
15.82
18.92
9.550
9.69%
10.65%
90
Revenue
¥9.320B
5.96%
1.00×
Cost of revenue
¥5.625B
5.83%
0.99×
Operating expenses
¥1.979B
6.55%
1.06×
Goodwill & intangibles
16.02%
Property and equipment
14.60%