1.103
Revenue¥B
2.413
2.519
2.632
2.759
2.819
2.947
2.967
3.062
3.130
3.175
1.145
2.41%
2.99%
5
5.68
Revenue growth%
30.88
32.68
30.56
27.72
29.26
28.88
26.78
24.63
23.68
22.60
18.75
24.63
28.30
51
11.73
Gross margin%
1.65
2.79
1.23
2.33
3.95
5.30
6.49
4.94
2.91
4.73
5.27
4.94
3.43
44
17.88
Operating margin%
25.68
27.28
25.36
22.87
20.93
19.98
22.60
19.95
20.31
22.75
20.15
20.31
22.67
5
27.91
Net margin%
30.92
31.13
28.73
29.24
29.81
27.60
28.63
26.80
27.68
27.01
12.72
27.60
28.68
94
26.90
P/E ratio (avg)x
49.52
48.77
46.96
46.93
52.57
59.63
59.34
69.23
81.56
94.81
24.26
69.23
55.95
91
6.929
EV/EBITx
32.87
31.32
32.56
31.34
34.38
33.58
35.64
33.79
37.25
42.44
6.993
35.64
33.68
10
23.82
FCF yield (avg)%
12.99
15.70
15.11
14.69
17.32
16.41
19.18
21.66
22.44
23.50
2.94
21.66
16.87
76
27.91
FCF margin%
17.39
15.19
12.53
9.73
7.01
7.40
7.73
6.14
8.15
5.86
12.84
7.40
7.94
5
1.116
FCF / Net incomex
1.020
0.977
1.000
1.111
1.234
1.347
1.245
1.147
1.092
1.129
1.676
1.147
1.120
42
8.63
ROIC%
26.45
28.19
27.22
26.18
24.52
26.36
24.45
21.57
20.16
22.78
8.40
22.78
25.35
90
7.70
Return on equity%
21.80
22.10
20.41
20.06
21.50
18.72
17.28
18.87
16.31
15.00
10.27
17.28
19.46
59
28.13
Return on assets%
6.19
6.43
5.26
7.71
9.98
11.12
12.21
14.72
12.59
12.00
21.56
12.21
10.55
17
50.89
EPS¥
125.30
131.59
134.88
136.94
144.48
125.77
114.90
121.46
107.67
105.00
54.25
(6.18%)
(2.12%)
—
22.51
EPS growth%
22.18
21.74
21.04
19.05
17.27
19.11
19.37
17.66
18.50
18.73
28.79
18.73
19.08
45
169.11
Bookvalue per sh¥
242.51
234.84
233.92
245.14
269.49
278.12
294.48
305.10
314.95
313.48
92.20
3.07%
2.94%
—
167.54
FCF per share¥
143.43
144.28
143.13
143.68
131.15
130.27
137.96
121.10
121.33
128.54
134.48
(0.40%)
(1.29%)
—
186.32
Dividend per sh¥
293.61
300.45
325.71
376.78
417.12
406.12
432.02
451.16
523.59
558.70
30.23
6.02%
8.36%
—
8.38
Div yield (avg)%
30.02
30.23
30.06
31.64
29.26
30.32
32.15
34.26
35.74
36.24
11.97
34.26
30.98
54
17.49
Payout ratio%
26.83
29.62
30.96
31.44
30.25
32.30
33.37
32.56
35.07
33.65
4.24
33.37
31.87
48
10.85
Shares (diluted)M
9.460
9.256
8.538
7.529
7.902
6.857
6.501
6.872
6.054
5.299
10.84
(7.68%)
(4.81%)
72
3.65
Buyback yield%
10.76
8.98
9.02
7.27
4.93
5.76
5.45
7.56
10.39
8.41
9.87
7.56
7.99
80
0.944
D/E ratiox
0.755
0.787
0.751
0.737
0.687
0.778
0.808
0.790
0.895
0.954
1.723
0.808
0.782
58
1.422
Enterprise value¥B
2.661
2.851
2.723
2.858
2.900
2.950
3.170
3.247
3.237
3.390
0.934
3.17%
1.41%
7
0.820
LT debt¥B
1.074
1.216
1.355
1.368
1.508
1.743
2.007
2.329
2.521
2.601
3.671
11.52%
9.61%
26
Revenue
¥3.175B
2.99%
1.00×
Cost of revenue
¥1.541B
3.35%
1.04×
Operating expenses
¥610.0M
2.26%
0.93×
Property and equipment
18.53%
Goodwill & intangibles
17.13%