2.027
Revenue¥B
2.491
2.482
2.466
2.441
2.486
2.540
2.496
2.532
2.513
2.535
2.236
0.40%
0.14%
81
14.25
Revenue growth%
22.65
22.68
21.15
18.92
21.23
23.33
23.66
23.81
25.09
26.41
25.18
23.81
23.00
47
12.20
Gross margin%
25.91
25.81
28.29
25.63
22.96
23.21
24.91
23.89
21.29
22.28
26.01
23.21
24.40
56
28.10
Operating margin%
8.42
7.24
7.76
10.34
13.09
15.67
13.83
14.50
13.07
15.52
17.56
14.50
13.08
89
15.18
Net margin%
24.10
26.47
25.96
26.28
29.10
27.91
26.06
24.87
27.82
28.92
14.89
27.82
26.37
68
36.98
P/E ratio (avg)x
11.24
10.33
8.721
8.299
8.043
8.256
8.012
6.934
7.250
6.363
30.61
7.250
8.150
41
12.69
EV/EBITx
7.599
7.263
7.600
8.520
8.513
9.027
8.510
7.986
8.855
9.909
24.10
8.855
8.511
62
15.33
FCF yield (avg)%
6.35
5.28
4.56
2.50
3.49
3.48
6.04
6.38
7.01
8.16
23.48
6.38
5.66
31
9.76
FCF margin%
14.80
11.90
14.16
16.46
17.12
19.34
16.80
15.39
12.81
10.98
23.90
15.39
15.10
23
1.753
FCF / Net incomex
1.510
1.416
1.488
1.459
1.617
1.555
1.563
1.597
1.526
1.385
0.411
1.555
1.518
55
13.44
ROIC%
21.47
20.87
21.62
23.38
20.40
18.89
17.66
19.90
17.51
16.22
24.51
17.66
20.15
87
12.40
Return on equity%
28.51
30.24
32.05
34.17
36.71
35.94
35.85
35.13
34.22
33.96
20.38
35.13
34.19
11
21.25
Return on assets%
2.82
5.04
3.57
6.51
7.08
6.33
4.28
2.81
4.69
6.80
14.43
4.69
4.86
32
52.61
EPS¥
110.98
114.25
138.12
165.14
187.36
195.09
213.79
227.40
270.57
292.50
54.18
9.32%
11.90%
—
27.74
EPS growth%
10.98
11.29
12.24
15.20
12.72
11.18
12.85
10.84
10.22
9.03
6.63
10.84
11.24
32
24.40
Bookvalue per sh¥
87.84
94.78
92.77
95.78
99.63
104.44
99.28
101.56
97.85
99.37
40.13
(0.05%)
1.29%
—
72.33
FCF per share¥
49.75
52.38
53.76
60.69
70.46
66.36
70.49
66.87
78.16
91.73
40.44
5.42%
7.78%
—
53.47
Dividend per sh¥
51.56
55.79
53.39
61.57
70.34
75.85
88.46
89.93
94.87
94.46
53.30
6.07%
6.16%
—
14.42
Div yield (avg)%
31.56
33.68
35.67
34.93
35.91
33.71
34.81
33.51
34.70
35.43
26.59
34.70
34.75
45
14.04
Payout ratio%
24.80
24.23
26.59
29.05
29.48
32.34
29.86
27.72
27.73
28.77
15.49
28.77
28.25
46
16.13
Shares (diluted)M
23.55
27.02
27.98
32.25
31.50
33.95
34.85
37.08
42.60
42.22
16.61
6.03%
7.55%
20
4.06
Buyback yield%
19.94
18.08
17.93
16.95
16.50
15.80
17.08
15.60
16.36
18.56
12.37
16.36
17.01
76
0.980
D/E ratiox
0.805
0.847
0.920
0.812
0.864
0.883
0.806
0.883
0.784
0.728
1.213
0.806
0.829
46
1.568
Enterprise value¥B
2.515
2.630
2.698
2.739
2.958
2.947
2.963
2.898
3.081
3.215
3.057
1.68%
3.04%
52
2.798
LT debt¥B
2.283
2.288
2.641
2.650
2.693
3.100
3.087
3.105
3.415
3.652
0.349
6.28%
6.55%
87
Revenue
¥2.535B
0.14%
1.00×
Cost of revenue
¥1.659B
(0.09%)
0.98×
Operating expenses
¥379.4M
0.17%
1.00×
Property and equipment
17.00%
Cash and investments
16.71%
Goodwill & intangibles
16.66%