13.23
Revenue¥B
11.41
12.30
12.97
14.06
15.10
15.91
17.28
18.13
19.28
20.34
14.45
6.13%
6.55%
85
11.81
Revenue growth%
10.70
12.42
10.18
11.43
13.26
11.43
10.49
8.03
9.38
9.38
11.62
9.38
10.59
16
22.59
Gross margin%
10.28
10.49
8.45
5.77
8.39
7.78
4.98
4.10
3.56
5.41
10.39
4.98
6.78
78
3.25
Operating margin%
9.51
9.80
8.92
10.37
10.57
13.02
11.99
11.64
9.61
9.38
29.90
11.64
10.09
54
18.28
Net margin%
14.59
14.39
15.77
15.67
16.67
16.43
18.81
17.91
17.76
20.63
7.05
17.91
16.55
48
24.29
P/E ratio (avg)x
7.131
6.768
7.287
7.972
7.456
7.146
6.456
5.886
6.496
6.124
25.21
6.456
6.949
66
26.81
EV/EBITx
15.52
16.59
17.44
20.37
20.74
23.72
27.30
32.13
35.96
35.30
12.05
32.13
22.23
24
6.24
FCF yield (avg)%
2.58
4.81
6.34
9.31
7.30
5.59
3.05
2.09
1.05
0.40
12.16
2.09
3.93
59
13.18
FCF margin%
21.52
20.25
22.64
23.43
21.50
19.72
21.22
19.40
17.66
17.60
24.96
19.40
20.74
20
1.509
FCF / Net incomex
0.414
0.449
0.462
0.530
0.542
0.608
0.667
0.731
0.727
0.813
0.442
0.727
0.575
22
6.28
ROIC%
20.89
21.01
23.45
23.47
25.83
26.97
29.40
32.21
34.17
31.18
29.46
31.18
26.40
42
6.09
Return on equity%
15.81
16.12
18.15
16.17
19.05
21.39
21.30
20.21
20.58
19.31
3.93
20.58
19.18
69
21.95
Return on assets%
1.85
0.40
1.52
0.40
0.40
2.86
4.88
5.95
4.34
5.03
28.71
4.88
2.35
77
123.86
EPS¥
574.98
636.15
621.20
556.90
503.22
507.14
561.36
517.05
579.72
601.06
137.23
3.62%
1.61%
—
11.01
EPS growth%
10.67
8.49
10.68
12.43
13.76
15.58
13.15
13.00
10.48
13.23
12.01
13.15
12.71
11
492.05
Bookvalue per sh¥
519.37
565.55
572.25
616.97
607.17
686.56
678.20
645.60
628.94
693.52
297.13
2.70%
2.65%
—
503.09
FCF per share¥
712.42
758.29
830.43
819.96
905.18
1,015
1,156
1,376
1,648
1,908
177.32
16.09%
10.49%
—
307.45
Dividend per sh¥
354.22
311.98
277.31
278.25
302.32
279.03
257.66
246.21
229.96
223.70
172.42
(5.85%)
(5.01%)
—
26.01
Div yield (avg)%
14.83
16.78
14.99
17.96
15.17
12.49
10.32
9.92
10.53
9.29
20.54
10.32
13.66
49
17.06
Payout ratio%
24.98
24.18
24.31
25.38
27.89
30.49
30.26
28.10
27.80
29.37
13.59
29.37
27.85
38
39.14
Shares (diluted)M
69.51
79.04
94.88
110.5
122.9
121.2
145.3
148.3
145.4
151.2
40.22
4.24%
10.18%
48
13.44
Buyback yield%
26.85
25.12
23.99
26.16
28.16
30.51
28.02
29.05
28.12
25.97
21.16
28.12
27.44
60
0.836
D/E ratiox
1.752
1.632
1.684
1.809
1.884
1.882
1.804
1.832
1.710
1.760
0.590
1.804
1.782
9
11.97
Enterprise value¥B
6.552
7.253
7.340
7.778
7.639
7.718
7.678
8.837
8.355
8.408
9.002
1.94%
3.95%
68
17.35
LT debt¥B
15.46
15.62
14.20
14.25
12.55
10.80
11.05
10.68
11.16
11.45
16.07
(1.83%)
(2.60%)
70
Revenue
¥20.34B
6.55%
1.00×
Cost of revenue
¥13.05B
6.39%
0.99×
Operating expenses
¥4.898B
7.11%
1.05×
Property and equipment
16.84%
Cash and investments
13.94%