4.518
Revenue¥B
2.502
2.625
2.845
3.082
3.316
3.520
3.677
3.941
4.258
4.546
4.871
6.52%
6.78%
56
6.67
Revenue growth%
13.36
11.64
9.47
10.80
10.65
12.97
12.90
13.92
11.11
8.62
27.81
12.90
11.38
9
2.25
Gross margin%
14.49
11.87
9.93
12.52
13.97
12.05
13.27
15.53
15.66
17.76
22.21
15.53
13.62
88
12.84
Operating margin%
19.92
22.07
19.36
20.24
20.15
22.45
20.90
20.60
20.69
22.99
6.78
20.90
20.65
17
12.35
Net margin%
27.29
25.58
24.84
27.44
29.05
31.40
29.33
30.62
27.90
26.49
23.67
29.33
27.67
58
19.95
P/E ratio (avg)x
21.31
23.69
24.49
23.91
24.79
23.44
23.18
25.76
29.27
30.96
33.86
25.76
24.20
18
36.18
EV/EBITx
43.82
52.75
59.45
60.61
72.97
81.42
82.64
81.42
90.42
108.8
6.994
82.64
77.19
83
20.41
FCF yield (avg)%
26.36
24.99
25.79
24.76
26.03
24.40
25.29
24.84
24.83
24.08
17.99
24.83
24.91
74
3.39
FCF margin%
10.75
12.87
10.16
8.12
6.17
5.04
5.75
5.06
6.49
5.31
26.64
5.31
6.33
62
1.637
FCF / Net incomex
2.011
2.250
2.227
2.234
2.434
2.620
2.987
3.356
3.301
3.318
0.255
3.301
2.527
14
4.08
ROIC%
27.08
28.39
26.29
26.14
25.59
25.52
26.97
28.05
28.53
25.88
25.90
26.97
26.63
80
11.78
Return on equity%
21.09
22.35
23.51
22.10
23.71
22.66
25.51
26.51
28.85
28.64
16.45
26.51
23.61
31
5.96
Return on assets%
3.50
3.31
5.10
3.15
5.02
6.81
6.38
7.05
9.61
12.61
10.89
7.05
5.74
41
108.02
EPS¥
185.14
194.01
182.42
202.51
200.66
217.26
237.78
250.32
252.15
237.27
117.42
3.41%
3.87%
—
22.26
EPS growth%
25.21
26.81
27.35
28.18
29.91
30.29
32.05
30.75
31.24
31.97
26.86
31.24
30.10
53
110.77
Bookvalue per sh¥
84.75
100.74
110.53
116.69
131.69
154.02
148.76
163.91
172.99
188.20
32.99
7.40%
8.20%
—
61.30
FCF per share¥
53.95
49.98
56.11
58.20
55.57
59.11
58.85
53.05
59.16
62.27
41.02
2.30%
2.08%
—
103.30
Dividend per sh¥
126.79
147.61
146.53
169.48
194.74
204.53
212.44
200.09
197.82
192.30
48.61
(0.25%)
5.81%
—
17.06
Div yield (avg)%
6.35
5.76
3.25
4.38
4.65
1.79
2.31
4.24
2.17
0.80
13.57
2.17
3.74
11
18.74
Payout ratio%
24.24
23.57
20.75
22.02
23.52
24.63
25.93
26.16
23.69
22.82
19.63
24.63
23.63
48
9.873
Shares (diluted)M
14.04
13.59
13.56
12.40
14.08
15.43
15.75
15.02
16.27
17.77
9.759
4.77%
3.62%
48
23.53
Buyback yield%
22.99
23.07
24.18
25.73
25.66
26.95
24.01
25.19
24.78
22.84
22.96
24.78
24.48
58
0.974
D/E ratiox
0.413
0.423
0.392
0.363
0.368
0.387
0.375
0.323
0.288
0.313
0.648
0.323
0.371
51
0.705
Enterprise value¥B
4.669
4.618
5.308
5.343
5.589
6.701
7.632
7.468
7.936
7.961
2.486
7.33%
5.27%
82
0.645
LT debt¥B
1.756
1.810
1.907
1.895
1.950
2.111
2.011
1.842
1.616
1.450
4.352
(5.75%)
(3.38%)
31
Revenue
¥4.546B
6.78%
1.00×
Cost of revenue
¥2.026B
7.41%
1.06×
Operating expenses
¥1.064B
6.39%
0.96×
Cash and investments
17.90%
Property and equipment
13.95%