17.79
Revenue¥B
27.83
29.28
30.46
31.28
32.81
33.39
35.32
36.30
37.86
38.82
19.09
3.42%
3.59%
17
3.67
Revenue growth%
24.91
24.24
26.48
26.25
26.89
29.32
26.54
27.29
27.72
28.48
21.05
27.72
26.71
22
19.27
Gross margin%
9.83
9.65
10.83
8.75
6.35
6.54
6.14
3.50
3.39
3.90
7.60
3.90
6.45
63
27.22
Operating margin%
20.28
22.75
20.21
22.66
21.21
18.86
18.82
21.25
23.71
23.33
19.68
21.25
21.23
42
10.13
Net margin%
24.80
27.62
26.00
27.88
26.53
25.29
27.12
26.80
29.58
30.77
15.39
27.12
26.96
72
20.47
P/E ratio (avg)x
38.35
46.23
48.80
52.91
62.24
63.89
65.54
70.59
75.02
86.84
27.23
70.59
63.06
61
15.03
EV/EBITx
19.56
16.72
16.94
17.65
17.61
17.38
16.92
15.11
16.20
17.52
18.25
16.92
17.16
82
29.83
FCF yield (avg)%
26.64
24.39
24.05
25.49
26.20
26.20
24.78
22.38
21.78
23.38
15.00
23.38
24.59
14
14.48
FCF margin%
29.18
32.09
34.27
36.73
39.25
36.56
35.88
38.01
40.30
38.40
25.79
38.01
36.65
31
1.792
FCF / Net incomex
0.771
0.770
0.673
0.740
0.687
0.615
0.582
0.555
0.515
0.505
1.634
0.555
0.644
40
10.94
ROIC%
24.37
25.12
24.14
22.68
22.31
22.79
22.91
25.87
24.29
22.15
29.06
22.91
23.53
94
5.17
Return on equity%
19.66
19.94
17.99
19.38
20.00
21.30
19.11
20.13
19.88
20.15
14.75
20.13
19.91
12
10.32
Return on assets%
10.34
12.78
15.04
17.40
14.43
12.49
15.20
16.55
19.04
16.23
10.04
16.23
15.12
14
517.67
EPS¥
189.67
175.52
167.17
173.22
173.72
194.34
215.44
231.36
221.92
201.65
566.34
3.03%
(0.14%)
—
23.60
EPS growth%
2.90
2.51
3.16
2.25
1.77
0.40
0.40
0.52
0.40
2.38
4.66
0.40
2.01
54
154.59
Bookvalue per sh¥
252.09
261.02
266.36
297.32
272.83
304.23
327.83
303.35
301.05
330.27
366.27
3.90%
2.79%
—
292.44
FCF per share¥
636.50
598.97
624.49
622.50
683.29
665.52
749.43
792.25
849.41
833.31
407.93
4.05%
4.24%
—
252.94
Dividend per sh¥
227.10
198.83
176.74
189.59
186.98
187.40
199.15
203.09
216.49
235.99
211.61
4.77%
0.92%
—
17.33
Div yield (avg)%
22.15
20.71
20.99
23.04
21.94
19.32
21.92
24.56
27.17
25.12
11.31
24.56
22.04
25
24.78
Payout ratio%
29.92
28.97
29.73
28.13
30.10
28.71
31.45
32.35
32.45
31.32
4.88
31.45
30.01
87
54.17
Shares (diluted)M
82.56
96.87
114.0
120.1
140.8
155.6
152.3
148.7
156.7
182.3
53.71
5.30%
8.52%
34
5.10
Buyback yield%
11.29
11.44
11.25
10.11
11.28
12.04
12.55
15.09
14.23
11.34
23.68
12.55
11.39
69
0.682
D/E ratiox
0.569
0.624
0.587
0.634
0.648
0.696
0.617
0.639
0.552
0.586
1.733
0.617
0.621
64
5.978
Enterprise value¥B
3.962
4.473
4.898
4.666
4.447
4.578
4.342
4.852
5.396
5.363
20.58
3.82%
2.70%
91
18.75
LT debt¥B
22.38
24.52
25.60
31.17
31.50
35.83
42.59
49.94
51.62
61.81
2.699
14.43%
11.93%
67
Revenue
¥38.82B
3.59%
1.00×
Cost of revenue
¥26.69B
3.40%
0.98×
Operating expenses
¥5.167B
4.03%
1.04×
Property and equipment
16.91%
Goodwill & intangibles
16.66%