4.431
Revenue¥B
67.96
69.05
69.23
68.84
68.10
70.09
70.32
69.01
67.97
67.51
4.913
(0.18%)
(0.06%)
17
21.87
Revenue growth%
11.90
9.55
8.75
7.38
8.75
10.51
12.10
13.03
13.94
15.27
13.21
13.03
11.21
45
8.54
Gross margin%
1.85
2.27
2.62
2.40
2.64
5.30
3.37
1.98
1.86
0.40
12.17
1.98
2.34
13
15.99
Operating margin%
12.79
11.57
10.81
7.96
6.40
8.12
6.24
4.69
4.00
3.61
28.48
4.69
7.18
49
11.89
Net margin%
2.26
5.12
4.09
5.10
5.30
6.77
7.13
8.23
7.26
9.59
22.54
7.26
6.04
89
36.23
P/E ratio (avg)x
36.78
37.08
38.06
42.42
49.30
52.34
53.03
62.92
68.17
66.38
15.48
62.92
50.82
65
23.78
EV/EBITx
12.24
11.65
12.72
13.79
14.51
13.74
12.31
10.96
11.10
11.90
31.87
11.90
12.28
74
19.07
FCF yield (avg)%
22.76
20.73
18.61
16.86
14.21
14.48
15.35
14.28
16.73
16.88
5.78
15.35
16.80
69
4.29
FCF margin%
10.42
12.71
12.19
9.76
10.53
8.73
11.12
11.15
13.29
15.70
14.52
11.15
11.14
61
0.399
FCF / Net incomex
0.381
0.361
0.385
0.361
0.341
0.347
0.345
0.354
0.378
0.373
1.097
0.354
0.361
30
12.33
ROIC%
19.41
20.64
18.68
16.59
14.42
17.31
17.63
17.56
18.86
16.77
11.83
17.56
17.60
81
27.87
Return on equity%
16.75
13.87
13.77
15.02
13.40
14.11
15.43
12.85
10.66
10.20
21.89
12.85
13.82
89
16.71
Return on assets%
14.58
12.72
10.78
9.28
8.64
10.72
12.03
12.40
11.58
13.11
22.66
12.03
11.80
70
410.70
EPS¥
568.74
596.50
681.80
730.20
759.00
812.10
819.75
760.83
713.70
714.06
457.85
(1.21%)
2.46%
—
21.96
EPS growth%
18.53
16.32
15.97
18.64
15.71
17.01
16.04
13.64
13.42
11.89
26.61
13.64
16.00
74
100.52
Bookvalue per sh¥
96.94
108.32
110.49
122.53
138.65
134.90
128.46
129.49
130.14
126.55
259.33
(1.81%)
2.43%
—
92.87
FCF per share¥
351.06
389.53
382.03
449.62
494.06
519.00
566.36
539.40
563.57
660.21
74.75
5.97%
6.90%
—
341.34
Dividend per sh¥
389.56
360.50
390.63
394.90
443.90
412.57
419.15
438.44
463.74
461.68
152.34
0.79%
2.94%
—
16.40
Div yield (avg)%
8.30
6.96
4.40
5.45
5.45
6.77
4.29
6.46
7.40
7.32
2.21
6.77
6.61
67
29.38
Payout ratio%
15.44
15.50
14.88
14.96
17.36
16.73
18.59
21.51
20.74
18.96
20.99
18.96
17.04
48
160.9
Shares (diluted)M
152.6
140.2
156.6
167.8
164.8
156.5
138.8
142.0
130.4
116.4
160.4
(6.72%)
(2.79%)
83
23.10
Buyback yield%
7.53
9.63
12.27
9.42
9.18
6.88
3.94
1.71
2.78
4.16
26.93
3.94
7.20
54
0.835
D/E ratiox
2.392
2.410
2.565
2.943
2.720
2.602
2.897
3.318
3.183
3.193
0.764
3.183
2.808
55
55.73
Enterprise value¥B
33.92
35.93
36.93
38.89
37.78
40.89
38.34
36.29
32.85
35.91
41.01
(1.01%)
(0.58%)
21
17.55
LT debt¥B
16.81
16.95
20.46
24.60
29.62
29.24
35.33
36.24
40.37
41.55
43.80
7.01%
9.17%
33
Revenue
¥67.51B
(0.06%)
1.00×
Cost of revenue
¥42.71B
0.07%
1.01×
Operating expenses
¥10.04B
(0.38%)
0.97×
Property and equipment
20.77%
Goodwill & intangibles
16.66%
Cash and investments
15.71%