2.321
Revenue¥B
10.58
10.58
10.72
10.75
10.99
10.94
10.92
10.85
11.04
11.20
2.562
0.37%
0.86%
84
10.98
Revenue growth%
29.39
29.94
29.29
31.88
32.88
35.52
36.36
38.83
37.54
37.27
23.19
37.27
34.20
71
17.12
Gross margin%
7.45
5.50
6.09
8.74
5.93
8.85
8.26
9.72
8.35
8.74
2.90
8.74
8.30
47
19.71
Operating margin%
16.79
16.20
18.94
18.20
18.73
21.02
21.39
23.52
21.60
23.70
15.25
21.60
19.98
8
5.24
Net margin%
16.37
15.03
16.93
16.55
17.89
18.18
20.65
20.47
17.54
18.43
17.97
18.43
17.72
56
10.69
P/E ratio (avg)x
11.53
10.48
10.31
10.62
10.91
10.62
11.43
12.13
11.20
10.11
7.338
11.20
10.77
53
10.27
EV/EBITx
25.53
26.52
25.19
24.14
23.73
24.03
23.46
21.25
19.71
19.82
14.56
21.25
23.88
55
29.17
FCF yield (avg)%
6.06
8.81
6.40
5.73
8.16
6.07
5.48
6.49
8.05
9.52
14.23
6.49
6.45
46
15.49
FCF margin%
18.22
20.81
22.32
22.63
25.14
22.65
23.34
23.03
23.41
22.33
18.53
23.03
22.64
89
0.229
FCF / Net incomex
1.138
1.098
0.961
0.993
1.077
0.987
1.019
0.940
0.858
0.764
1.405
0.940
0.990
80
10.20
ROIC%
7.09
9.55
7.45
5.09
6.75
9.38
10.27
9.82
12.55
11.31
18.27
10.27
9.47
31
13.17
Return on equity%
21.20
19.28
18.52
18.25
19.50
19.47
19.10
20.38
18.50
18.07
11.36
19.10
19.19
91
16.48
Return on assets%
8.65
8.12
10.59
9.84
10.12
12.43
14.06
11.10
8.43
7.83
3.60
11.10
9.98
93
103.50
EPS¥
164.91
169.97
183.50
201.24
228.98
219.99
215.85
245.95
265.55
278.62
107.46
4.00%
4.99%
—
27.33
EPS growth%
27.55
27.80
28.96
27.01
24.31
24.41
24.11
23.00
20.96
19.47
19.36
23.00
24.36
40
73.09
Bookvalue per sh¥
283.06
283.76
323.41
329.06
314.32
360.90
372.57
375.89
393.23
434.72
266.25
6.70%
5.61%
—
237.86
FCF per share¥
378.71
389.78
437.08
446.66
460.21
479.78
543.27
646.73
757.16
819.69
71.95
12.24%
8.35%
—
205.55
Dividend per sh¥
113.41
120.97
121.32
122.91
123.40
119.86
114.00
123.34
121.80
120.11
280.67
(0.54%)
(0.27%)
—
20.68
Div yield (avg)%
9.89
10.08
7.99
7.15
6.86
9.32
10.38
9.14
9.90
7.16
27.52
9.32
9.23
28
16.58
Payout ratio%
20.60
18.97
19.24
17.36
18.39
16.01
18.30
19.13
18.97
16.51
2.64
18.30
18.68
55
14.01
Shares (diluted)M
14.64
16.51
16.06
16.42
15.95
16.05
17.77
19.84
18.02
19.04
13.86
3.60%
3.83%
33
17.41
Buyback yield%
7.68
9.70
9.84
7.84
7.84
5.34
3.26
1.11
1.43
0.40
14.00
1.43
6.51
52
0.934
D/E ratiox
2.065
2.338
2.388
2.717
3.043
3.524
3.818
4.157
4.849
5.224
0.986
4.157
3.283
55
2.576
Enterprise value¥B
1.838
1.937
2.047
1.946
2.033
1.974
1.975
2.022
1.907
1.695
0.527
(3.57%)
(2.06%)
59
8.070
LT debt¥B
3.263
3.141
3.223
3.074
2.846
3.092
2.904
3.147
2.915
2.852
1.764
0.04%
(1.88%)
5
Revenue
¥11.20B
0.86%
1.00×
Cost of revenue
¥7.607B
0.82%
1.00×
Operating expenses
¥2.367B
1.17%
1.03×
Cash and investments
18.47%
Property and equipment
14.45%