2.767
Revenue¥B
4.011
4.311
4.701
4.969
5.330
5.669
6.065
6.472
6.854
7.413
3.064
6.82%
6.93%
52
26.37
Revenue growth%
29.57
29.00
26.15
26.36
25.89
23.77
25.03
22.84
22.95
23.87
29.45
23.77
25.46
57
16.38
Gross margin%
19.84
17.98
18.24
17.62
16.95
17.72
18.74
18.79
16.48
13.67
12.52
17.72
17.85
12
26.41
Operating margin%
13.61
15.60
15.00
14.31
14.31
11.90
9.62
10.99
8.91
8.38
27.47
9.62
12.76
19
10.26
Net margin%
24.32
27.31
24.60
23.13
23.50
26.46
25.13
27.31
25.83
24.23
20.35
25.83
24.86
6
32.34
P/E ratio (avg)x
6.602
6.142
6.376
6.552
6.729
6.346
5.961
5.846
5.674
5.190
36.51
5.846
6.244
82
36.49
EV/EBITx
35.73
36.05
39.60
41.09
42.09
41.94
38.29
38.53
42.11
39.01
15.85
39.01
39.31
43
21.79
FCF yield (avg)%
26.23
26.70
25.11
26.58
28.29
26.76
24.36
22.12
19.83
20.73
6.27
22.12
25.67
80
10.80
FCF margin%
1.06
3.65
6.55
6.51
5.86
7.95
5.49
4.12
3.61
5.25
25.78
5.25
5.37
50
0.222
FCF / Net incomex
1.352
1.329
1.330
1.423
1.399
1.465
1.333
1.398
1.339
1.497
0.989
1.398
1.375
13
20.41
ROIC%
5.23
4.67
3.55
3.39
4.90
2.26
1.98
0.53
0.40
2.90
11.70
1.98
3.15
9
28.62
Return on equity%
2.94
5.29
2.38
3.27
3.64
5.85
3.62
1.42
4.05
6.95
22.86
4.05
3.63
15
20.96
Return on assets%
15.35
17.56
15.03
16.28
16.47
14.26
13.46
16.09
18.31
21.00
4.83
16.09
16.19
63
35.12
EPS¥
79.42
77.14
72.45
72.53
78.09
74.36
74.41
76.05
65.35
69.75
37.52
(2.23%)
(2.05%)
—
26.48
EPS growth%
24.27
26.92
25.77
27.74
29.93
30.78
28.30
25.99
26.60
29.03
19.52
28.30
27.33
10
45.36
Bookvalue per sh¥
138.91
148.03
165.52
174.93
184.72
190.52
216.94
236.11
238.66
273.71
92.13
8.18%
7.37%
—
94.61
FCF per share¥
23.19
23.42
24.78
27.52
28.92
33.13
32.55
31.21
31.76
33.71
14.73
3.11%
3.22%
—
20.23
Dividend per sh¥
75.66
70.38
77.60
80.87
91.24
88.64
100.29
106.43
106.63
116.27
24.99
4.97%
5.33%
—
28.52
Div yield (avg)%
35.25
36.95
37.75
34.99
32.44
32.25
31.75
32.60
31.38
33.02
24.19
32.25
32.81
90
9.23
Payout ratio%
12.81
13.49
14.79
12.54
15.41
14.75
13.89
12.68
12.89
10.91
10.84
12.89
13.19
7
19.60
Shares (diluted)M
23.39
22.94
24.38
27.90
31.17
36.25
36.28
43.08
43.62
44.89
19.51
7.57%
8.49%
86
19.07
Buyback yield%
12.99
10.57
10.43
7.99
10.57
12.54
10.25
10.32
10.59
11.89
5.76
10.59
10.57
8
1.268
D/E ratiox
0.540
0.536
0.546
0.523
0.561
0.517
0.569
0.551
0.598
0.648
1.236
0.569
0.548
73
2.616
Enterprise value¥B
2.766
2.902
3.166
3.176
3.565
3.694
4.373
4.358
4.593
5.016
0.982
7.07%
6.83%
59
2.093
LT debt¥B
0.419
0.403
0.421
0.414
0.396
0.394
0.389
0.413
0.476
0.480
3.561
3.92%
1.61%
13
Revenue
¥7.413B
6.93%
1.00×
Cost of revenue
¥3.802B
6.71%
0.98×
Operating expenses
¥1.357B
7.09%
1.01×
Goodwill & intangibles
20.69%
Property and equipment
16.12%