19.21
Revenue¥B
19.58
20.30
21.13
22.67
23.77
25.54
27.44
29.26
31.26
32.80
19.83
6.65%
6.01%
43
15.07
Revenue growth%
19.49
22.06
19.09
17.10
14.17
13.01
10.89
9.49
9.72
10.37
8.75
10.37
13.59
22
26.46
Gross margin%
3.33
4.41
4.63
3.09
5.11
2.45
2.65
3.58
1.92
2.58
14.25
2.58
3.21
7
28.48
Operating margin%
27.75
25.04
22.79
21.60
20.74
21.66
20.91
21.18
20.33
20.26
20.21
20.91
21.39
48
25.71
Net margin%
28.32
30.39
33.29
35.89
37.19
36.84
33.98
36.88
35.96
38.74
27.34
36.84
35.92
28
6.513
P/E ratio (avg)x
20.76
24.04
28.80
28.66
32.73
32.87
39.53
46.77
52.37
55.35
36.59
46.77
32.80
27
27.87
EV/EBITx
22.05
20.71
20.47
22.18
25.28
24.51
24.06
25.80
27.34
31.93
16.97
25.80
24.28
79
15.06
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.68
2.75
3.40
3.43
5.79
21.63
3.40
0.54
64
16.17
FCF margin%
14.04
12.17
9.45
7.31
6.99
6.84
5.72
8.31
10.71
13.49
23.52
8.31
8.88
49
0.232
FCF / Net incomex
1.472
1.458
1.698
1.734
1.846
2.165
2.363
2.646
2.958
3.372
1.404
2.646
2.005
45
25.92
ROIC%
32.05
30.00
27.11
28.20
31.00
32.14
31.58
28.84
28.02
29.32
23.58
29.32
29.66
84
8.47
Return on equity%
21.88
24.76
26.29
24.43
23.75
24.87
26.52
28.97
30.41
33.01
13.29
28.97
25.58
26
24.29
Return on assets%
14.81
16.81
15.39
14.27
16.19
13.34
15.67
14.20
14.80
15.12
24.94
14.80
14.97
86
294.45
EPS¥
168.73
192.18
199.16
206.67
191.22
182.44
203.00
206.83
223.44
206.47
326.75
1.55%
3.07%
—
20.66
EPS growth%
26.98
26.92
28.29
27.20
27.71
25.46
24.18
22.43
20.17
19.20
8.33
22.43
26.19
74
529.26
Bookvalue per sh¥
465.90
541.90
578.61
653.72
720.07
740.12
708.23
690.44
746.46
805.02
482.12
2.26%
4.89%
—
283.56
FCF per share¥
348.05
380.59
420.26
377.71
330.85
317.82
278.54
245.08
240.60
224.11
382.93
(7.49%)
(3.98%)
—
143.89
Dividend per sh¥
393.80
399.07
441.51
465.56
419.61
445.75
462.20
457.42
439.36
438.72
310.86
0.89%
1.47%
—
3.23
Div yield (avg)%
23.59
23.93
24.81
23.99
24.38
23.96
23.87
22.13
21.86
19.83
17.91
22.13
23.90
94
24.13
Payout ratio%
4.77
6.81
9.75
7.09
4.82
4.44
5.71
4.76
3.72
5.56
10.71
4.76
5.19
19
47.99
Shares (diluted)M
45.15
47.81
43.18
41.40
40.09
41.12
45.04
40.64
39.75
43.34
45.99
1.57%
(0.26%)
35
24.10
Buyback yield%
12.33
11.71
13.41
12.55
14.25
13.71
12.07
11.47
12.55
14.41
23.90
12.55
12.55
55
0.403
D/E ratiox
2.465
2.717
2.539
2.910
3.390
3.647
3.613
3.601
3.846
4.381
1.756
3.647
3.496
36
27.51
Enterprise value¥B
28.35
30.93
27.40
23.86
21.68
22.26
24.18
21.90
20.88
21.34
17.15
(0.31%)
(2.85%)
8
23.96
LT debt¥B
13.04
13.02
13.18
14.11
15.79
16.43
16.20
18.68
20.02
20.03
24.19
4.88%
5.30%
63
Revenue
¥32.80B
6.01%
1.00×
Cost of revenue
¥21.09B
5.75%
0.98×
Operating expenses
¥7.861B
6.43%
1.04×
Goodwill & intangibles
17.52%
Property and equipment
16.73%