1.477
Revenue¥B
3.074
3.129
3.232
3.327
3.421
3.623
3.700
3.895
3.986
4.252
1.573
4.44%
3.55%
59
3.90
Revenue growth%
15.23
14.84
15.81
13.38
14.16
14.01
12.34
10.21
7.73
8.13
11.43
10.21
13.69
35
18.21
Gross margin%
7.26
5.69
8.33
7.90
10.49
10.55
10.80
13.63
15.60
16.07
8.82
13.63
10.52
84
8.34
Operating margin%
3.35
4.11
5.15
7.66
6.42
8.76
10.44
9.77
9.31
9.41
17.64
9.41
8.21
12
15.25
Net margin%
14.52
14.17
13.92
12.38
13.43
12.65
14.08
14.63
16.56
19.28
11.39
14.63
14.13
32
23.72
P/E ratio (avg)x
53.95
53.18
55.67
53.78
52.03
51.55
51.38
50.22
58.27
57.15
30.02
51.55
53.48
60
14.31
EV/EBITx
27.94
28.05
26.73
26.73
27.74
27.18
23.15
22.67
24.19
23.12
10.63
23.15
26.73
42
13.24
FCF yield (avg)%
28.96
27.47
25.45
22.75
22.91
20.23
23.00
25.44
25.70
24.74
8.44
24.74
25.09
88
7.98
FCF margin%
30.37
31.81
29.99
27.80
27.06
26.48
27.45
29.54
27.33
25.27
19.65
27.33
27.63
23
1.769
FCF / Net incomex
1.133
1.240
1.305
1.279
1.319
1.462
1.650
1.806
2.108
2.314
1.634
1.806
1.391
20
25.41
ROIC%
20.11
19.32
17.62
14.92
14.48
12.38
9.58
7.12
6.94
7.33
5.14
7.33
13.43
32
23.72
Return on equity%
26.93
29.09
31.90
34.90
35.85
34.43
32.55
30.96
29.80
31.24
16.66
31.24
31.57
37
23.84
Return on assets%
16.85
16.92
16.38
13.79
16.46
14.55
15.95
17.51
18.66
19.24
28.39
17.51
16.66
14
280.57
EPS¥
310.51
298.81
293.86
292.29
311.77
334.06
324.81
361.37
383.45
437.85
306.86
7.03%
3.71%
—
29.29
EPS growth%
0.40
0.81
0.40
0.40
0.40
2.74
3.91
1.85
3.84
1.72
15.52
2.74
1.26
39
466.81
Bookvalue per sh¥
203.68
176.97
158.99
162.14
144.92
130.86
134.29
125.89
112.01
98.12
131.11
(7.50%)
(7.24%)
—
152.29
FCF per share¥
513.63
467.48
493.52
443.67
410.36
438.37
442.06
443.23
407.61
384.64
320.18
(1.29%)
(3.11%)
—
129.84
Dividend per sh¥
130.26
137.48
159.12
165.80
169.06
166.12
184.89
217.87
244.00
259.60
442.09
8.96%
8.33%
—
3.89
Div yield (avg)%
27.75
29.65
31.41
29.42
30.09
31.97
31.29
33.21
33.38
33.28
17.07
33.21
31.35
39
9.68
Payout ratio%
14.13
13.12
15.06
13.44
13.37
13.69
13.78
14.06
16.16
17.54
12.63
14.06
13.92
52
3.591
Shares (diluted)M
2.880
2.690
2.904
2.973
2.819
2.454
2.283
2.265
2.446
2.144
3.395
(5.32%)
(2.52%)
55
25.03
Buyback yield%
29.49
30.51
32.65
32.97
34.03
31.79
31.20
31.31
33.07
33.51
17.90
31.79
32.22
62
1.270
D/E ratiox
1.128
1.339
1.398
1.476
1.653
1.637
1.850
2.026
2.224
2.298
1.387
2.026
1.645
33
2.959
Enterprise value¥B
1.654
1.796
1.973
2.039
2.281
2.195
2.335
2.636
2.543
2.427
2.622
1.25%
5.12%
91
1.527
LT debt¥B
0.803
0.825
0.891
0.997
1.120
1.289
1.453
1.602
1.741
1.970
2.784
11.95%
10.12%
65
Revenue
¥4.252B
3.55%
1.00×
Cost of revenue
¥2.976B
3.55%
1.00×
Operating expenses
¥546.9M
3.63%
1.01×
Goodwill & intangibles
15.91%
Property and equipment
14.80%