217.0
Revenue¥B
194.4
191.7
194.6
197.1
200.8
206.4
209.9
208.3
207.8
214.1
239.8
1.29%
1.24%
18
23.86
Revenue growth%
31.31
31.71
31.30
31.64
34.30
32.89
35.24
36.13
37.92
34.97
5.46
35.24
33.60
17
17.39
Gross margin%
22.31
20.41
22.05
23.81
21.82
20.33
19.12
21.78
22.44
24.90
3.59
21.78
21.93
37
24.31
Operating margin%
27.59
25.67
26.23
24.53
25.15
26.15
28.91
30.25
28.89
27.26
13.10
28.89
26.75
57
29.71
Net margin%
22.98
20.87
22.73
24.73
22.76
24.48
26.81
27.14
26.50
25.47
22.87
26.50
24.60
38
37.52
P/E ratio (avg)x
36.99
36.03
34.50
32.96
35.34
36.71
38.20
36.65
35.40
38.79
11.44
36.71
36.34
42
22.49
EV/EBITx
18.24
16.93
14.96
16.06
15.24
13.85
14.75
12.66
13.12
11.72
8.887
13.12
14.85
91
26.33
FCF yield (avg)%
1.78
2.87
5.40
2.85
0.40
0.40
0.40
0.40
0.40
0.40
13.34
0.40
0.40
38
20.50
FCF margin%
32.49
33.66
33.25
31.11
32.55
34.50
35.06
37.25
38.25
40.53
14.03
37.25
34.08
75
1.701
FCF / Net incomex
1.177
1.091
1.143
1.292
1.308
1.354
1.313
1.282
1.186
1.113
1.595
1.282
1.234
30
28.69
ROIC%
4.89
5.26
3.62
6.41
7.79
7.04
5.62
6.04
8.94
11.89
17.44
7.04
6.22
19
17.96
Return on equity%
5.91
8.15
10.34
9.93
9.75
12.20
12.21
14.63
17.50
19.62
12.59
14.63
11.27
66
27.20
Return on assets%
18.92
21.45
21.85
18.98
17.02
15.18
16.13
18.47
18.72
19.66
10.93
18.47
18.82
35
63.11
EPS¥
447.94
506.47
557.62
633.81
692.73
835.00
904.89
1,078
1,217
1,401
69.77
15.12%
12.20%
—
16.74
EPS growth%
23.69
23.74
23.97
21.74
22.46
19.92
19.88
19.00
17.95
19.80
26.59
19.80
20.83
15
196.77
Bookvalue per sh¥
180.36
196.71
206.84
233.66
221.33
251.46
289.26
335.53
319.08
295.72
209.44
5.97%
5.89%
—
347.86
FCF per share¥
519.79
605.12
655.24
672.35
686.77
810.75
890.64
858.75
831.18
973.14
160.06
7.22%
7.98%
—
183.54
Dividend per sh¥
494.99
477.92
531.54
560.55
562.92
592.52
600.53
609.41
665.13
769.63
214.39
6.46%
6.19%
—
20.23
Div yield (avg)%
19.51
21.93
19.28
20.51
18.22
20.71
20.26
22.78
20.11
22.77
14.06
20.71
20.38
55
15.83
Payout ratio%
14.72
12.57
11.21
10.84
10.15
10.70
11.25
13.42
11.35
8.88
27.81
11.25
11.23
39
379.0
Shares (diluted)M
369.0
366.8
350.2
340.5
317.1
349.6
392.3
402.6
412.6
402.9
377.7
4.91%
1.86%
50
12.76
Buyback yield%
20.80
20.13
22.79
24.19
22.27
23.54
20.70
22.38
22.32
23.05
12.41
22.38
22.35
70
0.758
D/E ratiox
2.346
2.364
2.322
2.688
2.590
2.653
2.843
2.943
2.789
2.729
0.559
2.789
2.670
93
21.84
Enterprise value¥B
66.20
65.86
66.32
67.88
72.97
73.33
73.57
69.52
75.55
68.01
160.9
(1.40%)
(0.49%)
41
93.75
LT debt¥B
20.89
20.70
18.36
18.13
17.84
19.46
21.17
22.31
21.46
20.06
57.93
2.37%
0.36%
36
Revenue
¥214.1B
1.24%
1.00×
Cost of revenue
¥103.2B
1.42%
1.02×
Operating expenses
¥42.40B
1.26%
1.00×
Goodwill & intangibles
16.77%
Property and equipment
16.12%