1.480
Revenue¥B
2.558
2.628
2.695
2.785
2.915
3.039
3.135
3.256
3.400
3.563
1.510
4.10%
3.93%
82
27.86
Revenue growth%
2.07
0.50
0.40
2.20
3.81
5.88
4.31
5.03
4.87
4.77
6.58
4.87
4.06
33
2.09
Gross margin%
31.99
30.37
30.88
29.40
31.85
29.99
29.02
29.31
27.51
25.60
11.29
29.02
29.70
44
2.83
Operating margin%
13.59
11.56
12.54
15.04
15.49
18.18
18.32
15.61
15.07
16.52
27.02
16.52
15.28
79
14.36
Net margin%
21.07
21.66
21.05
22.10
22.22
20.08
21.76
22.23
23.70
25.08
3.01
22.23
21.93
14
17.92
P/E ratio (avg)x
13.77
14.45
15.23
15.33
16.44
15.62
16.05
16.77
15.52
14.35
24.13
15.62
15.42
24
35.93
EV/EBITx
18.50
18.74
18.24
19.58
21.56
22.94
25.52
22.49
20.21
18.87
14.98
22.49
19.90
45
6.14
FCF yield (avg)%
20.89
22.29
23.10
22.09
22.46
21.66
22.14
24.23
26.19
25.14
24.17
24.23
22.37
95
12.28
FCF margin%
18.72
18.47
18.10
18.36
19.23
19.88
18.71
19.25
22.19
23.37
29.06
19.88
18.97
72
1.671
FCF / Net incomex
1.288
1.250
1.378
1.500
1.420
1.336
1.320
1.478
1.581
1.640
0.989
1.478
1.399
63
20.26
ROIC%
14.38
13.99
12.20
10.27
9.44
9.30
6.58
9.26
8.06
9.59
17.59
9.26
9.51
62
24.84
Return on equity%
10.84
12.31
11.41
9.60
7.34
6.75
9.04
11.25
12.49
14.45
8.57
11.25
11.05
46
9.18
Return on assets%
8.42
9.31
9.66
9.41
9.97
9.88
9.64
11.26
9.98
10.89
28.96
9.98
9.77
75
241.28
EPS¥
128.36
127.42
141.57
154.82
146.06
151.14
150.10
163.10
168.15
181.74
269.95
4.47%
3.50%
—
11.38
EPS growth%
7.42
6.91
8.19
8.10
9.33
10.98
11.17
11.59
11.81
14.07
27.13
11.59
10.15
50
191.35
Bookvalue per sh¥
119.57
119.62
135.68
155.57
179.11
208.72
229.18
250.73
275.47
279.79
241.76
9.33%
10.21%
—
159.06
FCF per share¥
62.59
65.79
69.25
66.48
69.65
76.20
69.24
62.34
63.01
68.32
185.24
(0.39%)
1.63%
—
249.20
Dividend per sh¥
114.17
126.50
112.59
118.93
132.70
145.19
163.35
171.68
176.50
182.14
176.09
6.54%
5.43%
—
19.79
Div yield (avg)%
13.96
12.17
11.41
9.41
6.69
4.86
4.71
5.57
4.76
4.79
11.76
4.79
6.13
12
15.88
Payout ratio%
13.42
12.82
13.05
12.41
13.09
13.22
12.65
15.44
14.69
15.36
28.82
14.69
13.16
60
11.10
Shares (diluted)M
13.25
15.35
16.99
16.05
17.66
17.82
20.38
20.16
20.59
21.26
10.80
3.78%
5.44%
76
13.54
Buyback yield%
12.89
11.76
9.23
10.92
9.24
8.08
6.60
5.76
7.62
9.62
11.39
7.62
9.24
75
1.141
D/E ratiox
1.411
1.519
1.556
1.405
1.520
1.526
1.556
1.555
1.331
1.268
1.234
1.526
1.520
78
2.502
Enterprise value¥B
1.416
1.361
1.470
1.474
1.281
1.403
1.542
1.649
1.455
1.330
2.110
0.75%
(0.16%)
70
0.932
LT debt¥B
2.344
2.361
2.482
2.343
2.570
2.370
2.461
2.237
2.328
2.235
0.407
(2.75%)
(1.42%)
55
Revenue
¥3.563B
3.93%
1.00×
Cost of revenue
¥1.960B
3.86%
0.99×
Operating expenses
¥826.3M
4.05%
1.01×
Property and equipment
20.27%
Goodwill & intangibles
16.01%