0.406
Revenue¥B
1.602
1.722
1.817
1.915
2.033
2.172
2.243
2.347
2.473
2.612
0.418
5.15%
5.39%
12
19.11
Revenue growth%
11.16
9.77
10.42
10.53
10.87
9.68
10.64
10.58
11.88
10.46
12.08
10.58
10.55
75
29.08
Gross margin%
15.13
15.59
15.45
14.02
16.36
13.37
12.05
12.17
15.05
12.87
24.18
12.87
14.53
15
12.78
Operating margin%
17.05
17.89
20.56
19.59
19.88
17.74
20.35
21.34
22.15
20.00
6.29
20.35
19.94
81
25.54
Net margin%
10.55
9.48
8.87
11.25
13.54
14.59
13.11
12.32
14.94
17.73
18.86
14.59
12.71
23
13.82
P/E ratio (avg)x
31.24
28.08
29.46
31.36
27.83
25.13
22.12
22.02
22.08
20.68
34.59
22.08
26.48
76
17.82
EV/EBITx
17.90
21.10
24.86
24.74
25.63
24.55
25.78
29.78
29.57
30.29
6.592
29.57
25.24
7
14.63
FCF yield (avg)%
10.24
7.67
4.98
2.25
4.25
4.06
3.70
3.60
1.26
0.40
22.82
3.60
3.88
87
7.04
FCF margin%
15.15
16.94
18.84
21.57
21.06
18.32
20.89
20.92
19.24
19.95
8.73
19.95
19.60
24
1.487
FCF / Net incomex
0.594
0.612
0.635
0.682
0.743
0.703
0.668
0.640
0.726
0.737
1.698
0.703
0.675
89
21.95
ROIC%
19.19
19.22
20.34
17.79
15.18
12.39
14.11
12.95
11.27
10.44
16.94
12.39
14.64
93
4.82
Return on equity%
23.59
21.49
21.15
19.46
17.98
16.73
15.29
15.89
14.39
16.66
6.47
15.89
17.35
52
9.20
Return on assets%
6.11
8.76
10.37
8.14
5.33
3.03
5.76
7.70
8.25
9.74
24.81
7.70
7.92
24
456.30
EPS¥
208.56
184.83
174.24
177.22
156.44
159.29
137.00
144.92
124.80
108.09
490.93
(7.13%)
(6.29%)
—
3.88
EPS growth%
32.58
34.60
31.91
34.08
36.60
36.40
33.85
33.18
33.72
33.81
29.04
33.81
33.83
55
276.69
Bookvalue per sh¥
186.33
173.75
186.98
208.04
216.71
236.75
230.65
249.15
262.75
254.01
250.84
3.23%
2.78%
—
280.11
FCF per share¥
687.16
703.90
770.43
885.61
926.29
1,088
1,140
1,327
1,341
1,306
197.47
7.11%
8.09%
—
69.83
Dividend per sh¥
600.60
643.22
689.59
729.22
813.14
853.67
853.72
837.81
842.74
847.61
305.99
0.83%
4.95%
—
23.92
Div yield (avg)%
0.84
1.63
4.52
7.34
6.43
4.97
5.81
3.61
5.28
3.90
23.71
4.97
4.75
57
17.43
Payout ratio%
2.06
1.96
2.36
1.44
0.40
0.40
0.40
2.07
4.10
4.83
19.57
2.07
2.01
16
1.470
Shares (diluted)M
1.725
1.883
1.786
2.071
2.137
2.368
2.673
3.112
3.498
3.526
1.417
10.54%
7.15%
15
15.81
Buyback yield%
18.64
18.67
17.96
16.24
18.71
17.12
14.20
12.82
11.88
11.55
3.09
12.82
16.68
95
1.545
D/E ratiox
0.902
0.808
0.742
0.806
0.855
0.871
0.837
0.781
0.771
0.729
0.284
0.781
0.807
68
1.175
Enterprise value¥B
1.857
1.614
1.565
1.458
1.440
1.506
1.428
1.241
1.167
1.214
0.815
(3.36%)
(5.49%)
55
0.651
LT debt¥B
2.192
2.051
1.936
2.010
2.158
2.130
2.087
2.310
2.489
2.783
1.937
5.21%
2.62%
55
Revenue
¥2.612B
5.39%
1.00×
Cost of revenue
¥1.626B
5.14%
0.98×
Operating expenses
¥628.4M
5.28%
0.99×
Property and equipment
16.40%
Cash and investments
16.36%
Goodwill & intangibles
16.02%