1.268
Revenue¥B
9.495
9.671
9.647
9.638
9.907
9.774
9.896
9.829
9.939
1.342
1.472
0.62%
0.82%
93
14.85
Revenue growth%
10.24
11.65
13.05
13.00
15.88
13.65
13.54
11.77
11.53
11.52
5.08
13.54
12.38
57
14.22
Gross margin%
9.68
12.44
10.72
8.72
6.92
9.65
11.10
10.51
13.26
8.10
3.92
10.51
10.62
84
10.82
Operating margin%
24.94
27.82
27.92
27.03
29.05
30.13
28.23
26.26
26.02
26.89
16.99
28.23
27.64
43
3.50
Net margin%
31.03
33.40
33.34
33.75
33.74
35.07
36.30
36.15
33.77
15.03
11.84
35.07
33.75
22
23.71
P/E ratio (avg)x
36.84
42.63
40.21
42.15
39.00
37.07
35.39
37.51
35.02
18.62
30.82
37.07
37.29
43
33.40
EV/EBITx
20.24
17.61
18.08
18.79
19.71
21.30
18.56
17.93
15.29
19.76
9.254
18.56
18.67
45
13.94
FCF yield (avg)%
28.52
27.87
30.46
32.64
34.00
36.27
33.37
33.22
30.62
22.81
28.62
33.37
31.63
71
16.87
FCF margin%
21.13
23.33
20.99
22.62
23.33
22.96
22.16
24.10
21.61
8.08
18.37
22.96
22.79
59
1.155
FCF / Net incomex
0.791
0.808
0.887
0.956
0.850
0.892
0.967
1.067
1.063
1.282
0.361
0.967
0.889
47
28.56
ROIC%
21.56
22.73
23.53
22.77
19.84
21.63
22.27
23.25
21.41
13.53
15.03
21.63
22.50
36
15.77
Return on equity%
25.07
25.14
27.33
24.98
24.44
25.74
26.56
24.31
25.15
13.20
20.33
25.15
25.10
18
6.08
Return on assets%
28.77
28.48
25.97
26.30
25.73
24.75
25.66
28.64
28.22
12.69
23.53
25.73
26.98
28
24.07
EPS¥
79.50
78.49
82.37
87.60
94.86
104.54
101.77
100.50
98.10
25.26
29.25
2.29%
1.12%
—
22.43
EPS growth%
15.30
17.04
17.72
16.00
17.52
16.24
13.62
15.48
13.13
6.97
16.38
15.48
16.12
63
58.08
Bookvalue per sh¥
122.74
128.94
143.61
143.77
149.82
173.32
190.63
210.06
243.48
72.12
23.60
11.11%
8.22%
—
97.99
FCF per share¥
156.74
176.89
202.83
228.09
259.65
310.33
306.89
314.69
309.09
44.36
60.30
6.27%
8.96%
—
89.91
Dividend per sh¥
68.02
73.94
79.05
79.44
78.00
79.23
84.03
79.06
76.93
64.83
98.15
(0.64%)
0.54%
—
3.85
Div yield (avg)%
22.48
24.79
26.76
24.03
26.50
29.06
28.51
30.25
28.69
13.99
11.87
28.69
26.63
43
5.52
Payout ratio%
21.69
19.84
20.12
21.87
19.31
17.23
19.41
17.20
19.01
16.00
23.15
19.01
19.62
36
42.19
Shares (diluted)M
42.70
45.79
51.20
56.56
66.13
66.35
62.51
60.35
61.27
41.76
41.71
1.61%
3.08%
88
6.88
Buyback yield%
10.68
8.24
7.00
7.89
5.13
5.42
5.24
3.84
2.29
25.97
21.93
5.13
6.21
58
1.673
D/E ratiox
0.117
0.113
0.124
0.128
0.117
0.104
0.104
0.103
0.091
1.006
0.534
0.104
0.115
31
1.125
Enterprise value¥B
3.962
4.270
4.240
4.255
4.169
4.546
4.517
4.490
4.759
6.404
6.381
2.26%
1.27%
17
5.901
LT debt¥B
4.260
4.614
4.975
5.545
6.056
6.830
7.281
7.129
6.881
4.451
5.883
4.41%
3.94%
46
Revenue
¥9.939B
0.82%
1.00×
Cost of revenue
¥6.957B
1.02%
1.02×
Operating expenses
¥1.436B
0.54%
0.97×
Property and equipment
18.24%
Goodwill & intangibles
17.31%