40.11
Revenue¥B
78.49
83.66
88.90
93.14
100.3
109.0
115.2
120.5
128.4
138.1
41.07
6.62%
6.43%
92
25.71
Revenue growth%
28.13
29.30
30.65
29.90
28.53
28.30
25.71
23.13
25.81
23.54
2.67
25.71
28.22
35
21.17
Gross margin%
24.14
24.16
26.38
28.78
25.78
26.73
28.15
30.85
33.83
33.20
19.65
30.85
27.44
36
21.76
Operating margin%
27.31
28.91
27.89
29.03
29.71
29.99
30.49
33.30
33.74
33.30
10.22
33.30
29.85
36
19.88
Net margin%
27.16
27.23
28.17
25.63
25.89
24.35
21.44
18.94
17.52
17.62
9.10
18.94
24.99
16
37.84
P/E ratio (avg)x
31.59
30.14
35.32
39.98
39.33
43.78
49.03
49.38
52.00
58.63
33.24
49.38
41.88
22
26.93
EV/EBITx
7.481
8.357
9.544
10.77
11.75
12.92
14.71
15.20
16.38
16.85
23.26
15.20
12.34
72
13.69
FCF yield (avg)%
19.58
20.60
18.96
19.69
18.52
19.50
20.97
23.17
23.62
24.27
15.76
23.17
20.14
28
20.72
FCF margin%
18.43
17.26
14.93
12.27
9.60
12.25
12.61
10.03
10.34
8.23
8.41
10.34
12.26
24
0.762
FCF / Net incomex
0.805
0.870
0.788
0.701
0.667
0.728
0.699
0.681
0.611
0.562
1.334
0.681
0.700
27
24.14
ROIC%
11.36
9.98
9.55
11.37
10.17
10.14
9.36
7.02
9.33
11.15
21.99
9.36
10.06
37
15.29
Return on equity%
11.21
10.79
9.71
11.20
12.42
13.41
10.62
10.36
10.86
10.03
18.26
10.62
10.82
31
22.22
Return on assets%
22.86
25.39
25.78
28.72
26.78
25.99
24.68
27.43
26.86
26.35
15.37
26.35
26.17
93
165.44
EPS¥
186.58
173.36
174.92
187.60
166.08
179.28
191.38
178.20
165.45
148.34
175.18
(2.23%)
(3.12%)
—
20.90
EPS growth%
20.60
23.40
24.54
25.31
26.88
26.42
28.53
29.64
31.76
30.44
3.96
29.64
26.65
75
255.56
Bookvalue per sh¥
234.39
239.94
258.84
261.93
237.90
256.18
256.32
271.33
301.03
286.55
259.50
3.79%
0.81%
—
90.88
FCF per share¥
474.96
520.04
524.82
524.80
618.08
610.47
732.12
831.19
829.48
822.68
191.09
5.89%
7.07%
—
141.09
Dividend per sh¥
108.46
116.05
128.44
125.73
135.06
125.91
119.79
130.33
125.14
134.64
61.28
(0.06%)
1.62%
—
11.20
Div yield (avg)%
16.27
19.23
16.41
19.38
17.65
18.30
16.06
13.06
11.85
12.35
11.26
13.06
16.34
68
20.12
Payout ratio%
15.69
12.95
10.15
11.79
9.01
6.96
6.43
9.37
8.66
10.93
17.02
8.66
9.76
13
292.7
Shares (diluted)M
326.9
294.0
315.1
285.6
275.7
286.7
272.4
256.9
260.7
235.6
287.3
(3.09%)
(2.27%)
24
2.72
Buyback yield%
9.97
7.37
4.92
5.46
6.15
5.02
7.11
8.19
10.89
12.43
27.59
8.19
7.24
94
1.485
D/E ratiox
0.267
0.295
0.329
0.334
0.295
0.310
0.333
0.309
0.308
0.277
1.778
0.309
0.308
49
112.9
Enterprise value¥B
21.94
20.08
19.04
19.59
19.78
17.31
18.09
19.00
19.64
17.17
65.89
(2.79%)
(2.42%)
71
85.82
LT debt¥B
131.8
128.3
144.2
142.2
169.0
186.5
201.0
226.7
256.9
307.3
78.56
12.70%
9.89%
61
Revenue
¥138.1B
6.43%
1.00×
Cost of revenue
¥74.91B
6.42%
1.00×
Operating expenses
¥27.84B
6.45%
1.00×
Cash and investments
20.23%
Goodwill & intangibles
18.29%
Property and equipment
13.94%