5.090
Revenue¥B
4.513
4.795
5.008
5.406
5.654
6.016
6.405
6.720
7.242
7.675
5.537
6.30%
6.00%
36
14.40
Revenue growth%
16.03
16.20
14.32
12.37
13.61
14.04
13.88
15.73
18.57
21.41
10.23
15.73
15.03
31
8.87
Gross margin%
10.39
11.27
10.70
12.55
13.23
11.93
10.09
11.32
13.54
15.24
27.02
11.93
11.63
27
17.14
Operating margin%
28.41
28.34
27.54
28.55
27.06
29.76
32.61
34.41
36.81
36.24
29.92
34.41
29.15
75
14.56
Net margin%
18.41
19.55
21.83
19.74
19.83
21.73
20.35
19.68
19.78
18.87
14.70
19.78
19.76
50
11.33
P/E ratio (avg)x
25.27
25.69
25.26
26.82
26.17
26.23
24.19
21.47
22.55
23.65
33.63
23.65
25.26
69
25.77
EV/EBITx
12.14
11.39
11.69
11.64
13.21
12.93
14.09
13.72
14.38
13.73
12.55
13.73
13.07
55
7.61
FCF yield (avg)%
12.97
12.07
11.84
9.04
9.88
9.56
6.61
6.94
5.28
6.63
22.15
6.63
9.30
72
2.77
FCF margin%
23.04
25.54
23.68
26.36
24.82
23.75
21.96
21.72
22.98
21.34
23.77
21.96
23.36
84
1.136
FCF / Net incomex
1.085
1.239
1.425
1.442
1.577
1.816
2.103
2.106
2.148
2.322
1.654
2.106
1.697
12
4.92
ROIC%
15.84
16.23
15.28
14.89
15.10
13.48
14.20
16.40
15.03
13.92
4.28
14.20
15.06
26
3.90
Return on equity%
22.30
23.72
20.83
21.13
19.63
22.52
21.98
21.45
21.43
23.33
4.02
21.98
21.71
23
8.66
Return on assets%
30.30
31.55
32.40
34.40
34.93
35.06
36.37
33.37
33.45
31.96
27.31
33.45
33.41
92
100.19
EPS¥
111.75
117.74
120.46
126.96
123.99
123.70
115.24
103.81
93.86
100.95
108.66
(4.03%)
(0.47%)
—
13.41
EPS growth%
8.00
10.56
8.81
10.89
12.41
13.37
14.02
11.71
13.06
15.42
14.40
13.37
12.06
26
109.94
Bookvalue per sh¥
333.42
350.99
342.24
324.41
309.73
290.23
276.54
295.16
303.00
311.90
191.66
0.14%
(0.35%)
—
153.59
FCF per share¥
269.56
300.25
276.89
299.03
321.72
342.70
355.86
369.18
352.48
374.46
197.05
3.08%
4.31%
—
143.89
Dividend per sh¥
203.96
207.42
222.12
251.07
280.86
278.14
274.22
278.69
283.43
303.79
165.02
1.58%
3.73%
—
4.50
Div yield (avg)%
2.95
0.93
1.50
0.40
1.68
3.39
3.35
1.96
0.40
0.40
19.12
1.96
1.59
76
22.54
Payout ratio%
7.45
4.69
4.54
3.09
5.91
8.21
7.46
6.64
7.27
6.02
9.17
7.27
6.33
49
7.121
Shares (diluted)M
4.235
4.577
4.198
3.608
3.858
3.371
3.139
3.271
3.009
2.843
7.120
(5.92%)
(4.41%)
89
2.72
Buyback yield%
26.62
25.96
24.49
27.03
29.16
28.37
28.54
27.45
26.12
23.27
15.30
27.45
26.82
8
1.703
D/E ratiox
0.430
0.428
0.420
0.427
0.396
0.426
0.452
0.507
0.483
0.531
1.606
0.483
0.429
49
2.544
Enterprise value¥B
4.800
4.781
5.218
5.310
5.833
5.848
6.225
6.391
7.158
7.909
4.912
6.28%
6.37%
24
3.026
LT debt¥B
4.179
4.086
3.734
3.377
3.570
3.646
3.842
3.888
4.211
4.740
3.854
5.83%
1.72%
88
Revenue
¥7.675B
6.00%
1.00×
Cost of revenue
¥5.036B
5.91%
0.99×
Operating expenses
¥947.3M
5.41%
0.95×
Property and equipment
19.90%
Cash and investments
13.57%