3.300
Revenue¥B
42.33
46.60
49.49
52.14
54.93
59.36
64.59
70.24
75.06
80.14
3.553
7.85%
7.49%
66
12.69
Revenue growth%
17.95
19.13
16.39
14.62
13.29
14.56
16.49
17.11
19.60
22.35
29.51
17.11
16.80
35
6.18
Gross margin%
32.31
31.75
31.21
33.22
31.36
30.35
31.18
31.14
30.20
29.71
8.10
30.35
31.20
17
6.51
Operating margin%
10.46
8.40
11.13
9.70
9.40
9.50
10.52
13.44
12.47
12.99
9.55
12.47
10.49
31
16.70
Net margin%
8.78
8.41
8.64
10.15
12.71
10.97
13.47
15.39
17.27
17.20
18.46
15.39
11.84
77
10.61
P/E ratio (avg)x
31.49
29.52
31.87
29.65
33.52
35.05
31.90
34.26
32.64
31.18
30.13
32.64
31.88
44
19.28
EV/EBITx
18.10
17.48
17.95
17.91
19.81
22.02
23.78
23.43
20.74
21.81
13.11
22.02
20.28
91
20.11
FCF yield (avg)%
3.39
2.87
2.67
1.85
0.40
0.40
0.40
0.40
1.93
3.44
26.38
0.40
1.89
87
5.28
FCF margin%
28.62
31.22
30.27
31.19
29.67
29.14
29.95
28.28
26.19
25.90
21.12
28.28
29.41
11
0.537
FCF / Net incomex
1.233
1.368
1.301
1.455
1.635
1.857
1.963
1.971
2.138
2.240
0.618
1.971
1.746
22
19.74
ROIC%
18.99
18.78
19.34
17.35
19.38
18.74
17.91
16.09
15.07
13.88
26.26
16.09
18.32
83
2.33
Return on equity%
2.77
5.32
4.55
2.45
1.83
0.40
3.18
3.82
2.34
4.57
20.89
3.18
2.98
17
18.75
Return on assets%
9.75
11.94
12.21
13.39
10.86
12.73
14.41
14.67
17.58
20.25
4.23
14.67
13.06
91
6,447
EPS¥
4,122
3,782
3,760
3,509
3,904
3,898
4,196
4,571
4,831
4,622
6,730
3.43%
1.94%
—
9.47
EPS growth%
27.10
29.62
28.57
25.84
27.44
24.77
26.23
23.67
25.38
22.83
6.66
24.77
26.03
83
13,287
Bookvalue per sh¥
24,088
25,197
25,986
31,096
29,897
31,509
33,106
32,063
33,422
37,298
7,439
4.52%
5.45%
—
7,507
FCF per share¥
6,167
6,015
6,137
5,489
5,077
4,634
4,043
3,711
3,412
3,018
8,186
(9.88%)
(7.84%)
—
13,728
Dividend per sh¥
11,600
11,549
10,742
12,088
11,790
12,571
12,150
12,202
13,572
15,491
12,136
5.61%
2.08%
—
18.95
Div yield (avg)%
0.40
2.35
3.58
2.08
1.38
2.49
5.32
6.89
8.48
8.63
23.55
6.89
3.04
77
25.76
Payout ratio%
15.25
16.09
13.23
12.06
13.42
10.65
10.49
9.67
9.60
8.81
27.61
9.67
11.36
80
1.312
Shares (diluted)M
1.406
1.241
1.325
1.144
1.065
1.141
1.147
1.169
1.088
1.099
1.291
0.62%
(3.69%)
66
9.62
Buyback yield%
16.17
17.75
20.50
22.20
21.74
22.04
23.55
23.99
23.21
21.05
7.02
23.21
21.89
85
0.339
D/E ratiox
0.971
1.005
1.093
1.255
1.495
1.717
1.655
1.779
1.882
2.108
0.938
1.779
1.575
70
22.58
Enterprise value¥B
42.48
43.68
49.67
56.12
63.62
76.84
89.04
108.0
118.2
143.8
20.14
17.71%
14.59%
14
35.49
LT debt¥B
9.348
9.756
9.843
10.60
9.516
9.118
9.267
10.19
10.05
9.067
65.11
(0.96%)
0.22%
75
Revenue
¥80.14B
7.49%
1.00×
Cost of revenue
¥45.65B
7.51%
1.00×
Operating expenses
¥11.85B
7.37%
0.99×
Cash and investments
19.86%
Property and equipment
18.44%