8.417
Revenue¥B
6.036
6.312
6.492
6.718
7.047
7.393
7.840
8.072
8.347
8.813
9.261
4.57%
4.64%
79
19.38
Revenue growth%
9.80
9.57
10.13
9.23
6.97
5.17
5.81
3.11
4.85
7.57
15.84
5.17
7.27
88
26.80
Gross margin%
13.18
15.75
13.71
13.51
13.35
10.71
9.58
11.15
14.05
15.35
7.44
11.15
13.43
13
29.19
Operating margin%
23.66
24.11
24.85
24.33
21.71
22.65
20.83
23.32
22.13
20.33
2.20
22.13
22.98
57
27.17
Net margin%
6.76
8.96
11.19
13.97
15.10
14.09
14.04
15.59
17.31
17.40
12.15
15.59
14.07
10
22.91
P/E ratio (avg)x
16.17
13.65
14.21
13.86
12.01
11.52
10.44
9.788
9.204
8.387
9.023
9.788
11.76
37
24.61
EV/EBITx
41.39
43.67
44.77
52.15
59.48
62.37
75.73
82.91
86.30
100.5
11.19
82.91
60.92
86
12.42
FCF yield (avg)%
13.54
14.48
16.70
15.28
16.64
15.18
15.73
17.38
19.99
22.22
26.24
17.38
16.18
50
6.80
FCF margin%
20.64
21.50
21.01
18.73
19.27
20.14
21.64
21.32
23.01
25.87
22.57
21.64
21.16
35
0.160
FCF / Net incomex
0.575
0.657
0.682
0.690
0.725
0.678
0.761
0.738
0.844
0.841
0.570
0.761
0.707
95
20.40
ROIC%
1.64
3.75
4.02
5.14
4.97
7.60
8.89
8.02
7.98
9.25
5.94
8.02
6.37
43
27.56
Return on equity%
4.81
2.97
2.29
2.32
0.54
3.37
3.60
1.72
4.48
5.65
18.21
3.60
3.17
32
19.76
Return on assets%
0.40
3.36
1.34
0.40
0.86
2.04
3.06
1.65
0.40
0.40
17.67
1.65
1.10
91
223.86
EPS¥
225.55
251.25
273.05
280.71
279.75
298.76
275.78
275.02
299.62
341.16
249.46
4.05%
4.18%
—
4.09
EPS growth%
13.12
13.40
12.57
11.12
13.17
14.57
15.55
14.95
13.49
11.78
28.53
14.57
13.29
37
256.35
Bookvalue per sh¥
330.70
329.84
317.91
331.21
361.87
392.44
377.19
398.77
401.83
427.53
165.99
3.39%
2.20%
—
402.54
FCF per share¥
649.15
743.83
860.42
880.67
880.73
937.05
909.25
957.13
1,015
1,194
70.35
6.28%
7.50%
—
134.02
Dividend per sh¥
433.01
426.81
396.51
375.13
395.17
381.07
365.74
340.29
344.45
347.13
181.86
(2.56%)
(2.92%)
—
6.45
Div yield (avg)%
4.87
1.98
0.40
2.96
4.57
1.63
2.64
3.86
1.18
0.40
24.01
1.63
2.31
88
6.21
Payout ratio%
18.73
21.36
18.37
16.01
16.88
14.77
16.84
17.44
16.41
14.37
19.06
16.41
16.86
71
11.53
Shares (diluted)M
12.71
13.96
13.66
14.29
15.53
14.90
13.87
12.71
12.98
13.27
11.21
(3.10%)
(0.40%)
45
20.54
Buyback yield%
22.08
22.78
19.86
20.76
20.95
17.96
20.01
17.46
15.74
16.46
21.48
17.46
19.93
83
1.160
D/E ratiox
0.210
0.201
0.226
0.234
0.224
0.255
0.268
0.272
0.264
0.277
1.585
0.268
0.245
9
1.583
Enterprise value¥B
4.097
4.396
3.981
3.991
3.956
3.458
3.673
3.786
3.398
2.979
4.433
(5.52%)
(2.29%)
7
2.313
LT debt¥B
1.781
2.004
2.006
2.258
2.429
2.292
2.469
2.660
2.655
2.596
7.388
1.34%
5.02%
9
Revenue
¥8.813B
4.64%
1.00×
Cost of revenue
¥5.998B
4.77%
1.01×
Operating expenses
¥1.994B
4.83%
1.02×
Property and equipment
18.67%
Cash and investments
17.34%