35.33
Revenue¥B
59.94
62.22
63.27
65.02
65.53
68.79
69.58
70.61
74.07
75.66
38.31
2.92%
2.61%
73
15.30
Revenue growth%
19.60
21.53
22.45
20.87
23.77
22.91
21.78
22.80
23.86
23.14
11.80
22.91
22.63
77
29.75
Gross margin%
28.31
29.18
27.64
24.95
24.02
21.25
19.26
17.66
19.10
17.41
10.44
19.10
22.64
83
20.23
Operating margin%
23.23
21.24
19.49
21.35
19.39
18.55
19.41
19.21
18.92
17.69
17.39
18.92
19.40
25
7.58
Net margin%
7.12
7.83
8.71
9.03
6.48
5.92
7.25
5.90
4.72
6.61
10.09
5.92
6.87
25
20.98
P/E ratio (avg)x
10.49
11.01
9.785
8.714
8.102
8.394
8.858
9.191
8.307
9.207
22.81
8.858
9.024
29
34.76
EV/EBITx
43.89
40.96
38.36
37.89
39.68
37.76
40.30
45.81
53.44
51.74
30.95
45.81
40.63
65
9.87
FCF yield (avg)%
21.82
20.31
20.25
19.62
18.82
20.30
19.77
20.85
22.21
23.40
13.24
20.85
20.31
12
12.17
FCF margin%
11.70
12.09
14.82
14.23
14.70
16.81
16.46
15.86
15.18
15.05
2.65
15.86
14.93
18
1.052
FCF / Net incomex
0.086
0.086
0.079
0.073
0.068
0.066
0.073
0.075
0.075
0.081
0.713
0.075
0.075
51
19.64
ROIC%
21.85
21.89
21.98
23.43
24.42
24.77
22.64
25.45
24.23
25.52
22.65
24.77
23.83
92
15.07
Return on equity%
8.68
7.23
5.88
6.03
7.47
10.11
12.61
14.18
13.58
13.19
2.02
13.19
9.39
54
17.75
Return on assets%
7.37
7.00
4.71
3.71
6.49
6.38
7.26
9.49
8.56
7.92
11.53
7.92
7.13
83
223.41
EPS¥
370.90
369.50
367.89
364.69
371.81
409.39
385.95
403.16
377.42
398.30
243.69
1.39%
0.57%
—
25.50
EPS growth%
20.75
19.36
19.53
18.83
21.32
24.01
26.11
23.84
21.80
20.62
5.92
23.84
21.04
51
332.54
Bookvalue per sh¥
158.70
167.84
165.05
171.39
178.03
190.13
193.56
186.80
176.34
174.07
213.56
(0.45%)
0.30%
—
367.66
FCF per share¥
171.27
182.13
196.58
197.35
204.00
214.00
235.03
277.27
310.18
359.62
253.03
12.01%
8.14%
—
76.84
Dividend per sh¥
97.54
104.41
115.40
124.16
118.61
132.64
141.09
153.52
154.58
152.48
192.08
5.15%
5.34%
—
4.59
Div yield (avg)%
29.01
29.21
28.42
27.18
26.66
28.86
29.48
32.28
32.63
35.28
7.18
32.28
29.11
84
6.31
Payout ratio%
3.29
3.54
3.46
2.98
3.41
4.91
4.17
6.76
8.54
10.45
7.82
6.76
3.85
23
86.14
Shares (diluted)M
73.22
78.43
85.57
94.11
89.24
98.45
96.38
109.0
118.7
111.8
86.13
4.61%
3.38%
58
9.22
Buyback yield%
8.92
11.86
9.99
11.51
12.11
14.99
14.89
12.89
10.96
11.50
12.99
12.89
11.68
11
1.513
D/E ratiox
0.351
0.363
0.378
0.442
0.426
0.473
0.478
0.540
0.555
0.533
0.859
0.533
0.457
5
10.29
Enterprise value¥B
23.53
27.11
30.27
35.72
36.78
41.04
43.64
51.15
57.41
60.11
19.72
10.32%
10.05%
45
47.07
LT debt¥B
73.11
83.75
91.92
83.91
89.72
94.26
107.8
120.0
110.2
109.0
41.92
3.97%
4.58%
17
Revenue
¥75.66B
2.61%
1.00×
Cost of revenue
¥46.40B
2.54%
0.99×
Operating expenses
¥15.34B
2.85%
1.02×
Goodwill & intangibles
22.39%
Property and equipment
17.95%