5.651
Revenue¥B
10.01
10.10
10.49
10.68
10.86
11.02
11.35
11.90
12.17
12.69
5.887
3.15%
2.53%
7
22.50
Revenue growth%
19.65
19.69
20.76
21.35
22.24
20.01
22.70
21.18
21.20
23.25
23.76
21.20
21.19
93
19.97
Gross margin%
13.87
13.95
11.21
12.81
13.91
16.45
17.73
17.39
14.88
14.32
5.24
16.45
14.13
21
6.08
Operating margin%
15.04
17.09
18.04
17.39
15.20
12.71
12.45
12.85
15.20
15.73
3.88
12.85
15.20
81
7.10
Net margin%
27.54
28.38
31.13
32.68
33.05
31.23
32.67
32.24
30.19
31.10
29.90
31.23
31.18
63
8.957
P/E ratio (avg)x
34.00
31.71
34.54
35.28
39.67
36.91
34.72
38.49
41.40
42.24
21.72
38.49
36.09
53
36.85
EV/EBITx
23.88
27.34
31.41
33.06
32.04
33.89
32.65
34.97
35.79
38.50
34.30
34.97
32.86
15
25.91
FCF yield (avg)%
8.64
11.59
12.35
12.29
13.24
12.25
15.10
13.84
12.88
15.78
6.35
13.84
12.61
88
17.71
FCF margin%
23.25
22.96
23.29
20.85
21.94
19.63
21.43
20.34
21.51
20.73
2.02
20.73
21.47
85
1.552
FCF / Net incomex
2.548
2.814
3.274
3.463
3.964
4.139
4.217
4.650
5.306
5.760
0.616
4.650
4.052
7
29.18
ROIC%
15.51
17.86
18.75
21.27
20.87
23.28
20.42
18.58
19.03
20.65
6.41
20.42
19.73
29
29.69
Return on equity%
15.27
16.62
14.36
12.53
12.38
14.40
16.52
17.24
20.08
19.64
12.94
17.24
15.90
63
7.01
Return on assets%
22.77
22.40
21.98
24.41
24.34
26.73
27.13
26.36
23.37
26.16
20.78
26.36
24.38
47
307.61
EPS¥
170.61
178.74
195.10
179.21
160.52
162.27
165.66
168.36
164.56
177.98
334.95
2.09%
(0.72%)
—
25.26
EPS growth%
19.86
17.77
19.31
17.13
19.27
17.28
18.20
20.92
18.05
19.01
20.84
18.20
18.60
93
408.25
Bookvalue per sh¥
109.58
117.16
111.83
108.14
116.99
125.66
121.68
120.85
118.55
103.14
340.68
(2.49%)
(1.20%)
—
409.18
FCF per share¥
408.86
382.35
424.42
380.45
397.36
368.99
328.41
360.25
400.10
360.26
159.68
(1.94%)
(1.34%)
—
281.31
Dividend per sh¥
118.22
115.56
125.47
124.74
133.01
126.25
119.57
126.03
119.54
121.32
315.83
(1.82%)
(0.03%)
—
3.23
Div yield (avg)%
28.78
31.53
32.41
29.49
27.28
30.18
31.92
29.50
32.39
30.76
22.74
30.76
30.47
44
17.09
Payout ratio%
30.52
31.88
32.76
32.19
30.63
30.31
32.57
30.18
31.32
32.32
6.18
31.32
31.60
80
23.06
Shares (diluted)M
21.05
19.16
19.35
17.80
19.06
19.46
20.03
20.33
20.77
21.32
23.14
2.26%
0.93%
16
8.85
Buyback yield%
24.30
25.08
27.75
28.95
26.28
24.03
26.12
28.38
27.84
27.44
10.39
27.44
26.86
76
0.272
D/E ratiox
1.537
1.552
1.652
1.680
1.664
1.692
1.972
2.078
2.399
2.245
0.286
2.078
1.686
80
12.66
Enterprise value¥B
6.600
6.426
6.652
6.135
5.270
4.785
4.511
4.555
4.516
4.041
14.94
(5.17%)
(4.96%)
52
1.762
LT debt¥B
6.437
6.519
6.905
7.789
8.583
9.288
9.450
10.53
9.676
9.814
11.14
2.72%
3.64%
34
Revenue
¥12.69B
2.53%
1.00×
Cost of revenue
¥7.557B
2.44%
0.99×
Operating expenses
¥2.937B
2.66%
1.01×
Property and equipment
18.70%