4.818
Revenue¥B
14.94
15.81
16.44
17.42
18.30
19.71
21.29
22.71
24.57
25.55
5.047
6.91%
6.20%
31
20.39
Revenue growth%
6.40
7.08
9.31
11.01
9.59
7.65
9.94
11.90
13.22
12.36
8.27
11.90
9.77
92
20.81
Gross margin%
19.60
19.64
18.64
21.11
23.25
24.61
21.78
23.01
21.19
19.91
28.76
21.78
21.15
85
24.63
Operating margin%
30.22
31.52
31.09
33.21
31.15
32.60
34.36
34.06
36.75
37.92
17.41
34.36
32.91
40
22.65
Net margin%
24.57
26.98
26.40
24.66
22.12
24.85
22.87
19.88
20.14
22.82
3.94
22.82
23.72
29
6.401
P/E ratio (avg)x
21.71
23.11
19.75
21.08
18.35
19.13
18.09
19.28
19.60
18.13
20.84
19.13
19.44
35
20.61
EV/EBITx
26.63
26.78
24.48
22.09
19.93
19.86
21.09
23.01
24.76
23.44
22.29
23.01
23.23
7
13.06
FCF yield (avg)%
26.29
28.29
30.30
28.74
29.49
30.04
27.53
24.85
26.58
25.03
14.71
26.58
27.91
27
24.82
FCF margin%
36.56
35.12
32.39
33.18
34.23
35.37
34.70
33.95
31.31
31.36
24.89
33.95
34.09
34
0.370
FCF / Net incomex
1.496
1.574
1.737
1.670
1.576
1.587
1.725
1.613
1.811
1.609
0.889
1.613
1.611
25
2.01
ROIC%
24.54
21.61
20.44
19.12
18.13
17.41
17.32
14.71
13.39
14.10
19.07
14.71
17.77
56
3.31
Return on equity%
8.75
11.67
11.59
12.24
13.28
13.60
12.07
13.20
12.99
11.87
16.38
12.99
12.15
8
2.92
Return on assets%
13.52
11.89
10.33
8.18
8.56
9.86
8.72
11.10
11.34
8.82
17.16
9.86
10.09
39
85.94
EPS¥
226.42
234.06
250.88
234.29
249.18
231.91
250.25
251.07
281.14
304.39
90.69
4.08%
2.65%
—
12.25
EPS growth%
6.35
4.00
4.17
1.94
1.10
1.51
3.65
2.32
0.40
0.87
9.88
1.51
2.13
54
79.49
Bookvalue per sh¥
58.60
54.58
55.41
58.95
57.85
62.04
61.77
61.40
68.47
73.20
131.09
4.82%
3.14%
—
65.41
FCF per share¥
271.80
287.25
324.84
328.97
395.69
387.29
376.06
440.85
426.32
455.13
72.97
2.84%
6.24%
—
315.46
Dividend per sh¥
289.84
286.34
324.57
348.61
415.02
419.40
483.80
518.63
538.04
632.57
183.09
8.79%
8.52%
—
4.35
Div yield (avg)%
9.80
11.44
10.14
11.99
14.24
14.20
12.22
14.33
15.35
16.41
7.04
14.33
13.21
82
9.81
Payout ratio%
0.40
0.40
0.82
0.40
0.61
1.72
4.43
3.50
4.14
3.99
9.55
3.99
1.27
76
65.50
Shares (diluted)M
93.29
96.95
99.74
99.13
109.6
115.2
110.3
127.8
140.4
143.3
67.92
5.50%
4.63%
74
26.46
Buyback yield%
2.21
4.78
6.49
4.81
5.55
4.01
2.03
0.43
2.45
1.57
13.63
2.03
3.23
62
1.623
D/E ratiox
0.729
0.705
0.812
0.898
0.929
0.902
1.015
1.173
1.288
1.543
0.199
1.173
0.916
84
4.564
Enterprise value¥B
7.308
6.794
7.304
8.499
9.327
9.750
9.540
9.957
10.11
11.46
12.97
4.20%
6.24%
87
21.04
LT debt¥B
8.898
8.912
9.629
9.160
9.763
10.30
10.07
9.518
10.11
9.108
0.967
(1.38%)
(0.47%)
47
Revenue
¥25.55B
6.20%
1.00×
Cost of revenue
¥15.69B
6.18%
1.00×
Operating expenses
¥3.413B
7.46%
1.12×
Property and equipment
19.24%