742.2
Revenue¥B
536.4
582.0
627.5
660.5
717.6
759.6
817.3
881.3
955.0
1,012
827.1
7.12%
7.47%
74
23.34
Revenue growth%
27.87
28.35
27.23
25.51
28.26
26.60
26.36
27.30
26.00
27.15
2.39
26.60
27.19
21
22.90
Gross margin%
3.13
4.37
5.61
4.11
6.18
4.36
5.03
4.43
2.12
2.33
16.70
4.36
4.36
80
10.22
Operating margin%
23.63
23.64
23.67
21.51
19.42
18.02
17.99
15.91
18.56
19.08
13.48
18.02
19.25
36
27.10
Net margin%
28.29
27.75
30.50
30.22
32.59
30.20
29.91
30.99
30.85
28.72
27.09
30.20
30.21
75
26.11
P/E ratio (avg)x
16.89
19.18
21.32
21.44
21.34
21.14
21.20
21.42
22.00
22.91
11.11
21.42
21.33
78
16.53
EV/EBITx
23.57
23.23
23.04
20.68
21.60
22.59
21.36
21.57
22.49
23.91
35.22
22.49
22.54
89
15.53
FCF yield (avg)%
12.91
10.23
11.17
10.14
11.89
14.74
14.41
17.12
16.25
18.49
4.71
16.25
13.66
10
6.78
FCF margin%
24.54
23.65
23.21
22.65
21.32
20.38
17.63
19.37
21.12
20.59
13.76
20.38
21.22
5
1.498
FCF / Net incomex
0.632
0.685
0.707
0.763
0.718
0.726
0.683
0.749
0.717
0.722
0.645
0.722
0.717
10
14.12
ROIC%
13.18
10.92
10.15
7.36
4.91
4.32
4.82
7.28
10.06
8.38
12.00
7.28
7.87
55
8.36
Return on equity%
22.59
20.69
22.39
25.13
23.17
25.17
27.19
29.71
29.13
30.76
10.15
29.13
25.15
56
23.27
Return on assets%
13.23
12.48
10.19
12.76
11.82
10.49
10.26
12.75
14.60
12.57
29.02
12.57
12.52
39
403.79
EPS¥
298.97
289.94
307.06
289.04
310.11
318.84
336.62
363.65
345.48
334.40
418.00
1.52%
0.57%
—
9.28
EPS growth%
17.56
16.92
18.49
19.59
22.10
21.25
18.94
20.52
19.75
19.45
2.66
19.75
19.52
86
356.11
Bookvalue per sh¥
350.47
411.98
456.01
539.57
590.79
611.58
690.01
702.54
792.18
812.55
347.86
6.58%
10.51%
—
78.52
FCF per share¥
92.36
97.68
115.25
114.06
120.78
126.84
124.61
129.19
133.76
150.43
154.91
4.49%
4.91%
—
221.58
Dividend per sh¥
252.62
242.98
237.45
232.29
211.21
198.44
177.69
189.82
185.23
195.34
197.95
(1.55%)
(2.91%)
—
25.88
Div yield (avg)%
18.03
18.84
16.60
17.64
17.81
20.19
17.63
16.19
14.68
15.19
16.44
16.19
17.64
77
16.79
Payout ratio%
8.88
8.57
7.72
5.92
4.98
5.16
5.65
3.26
3.47
0.81
14.68
3.47
5.40
79
1.110
Shares (diluted)B
1.254
1.139
1.227
1.316
1.189
1.105
1.039
1.075
0.973
1.010
1.102
(3.20%)
(1.95%)
62
19.47
Buyback yield%
4.94
7.11
9.08
7.36
10.09
12.62
12.44
10.68
11.12
12.89
29.64
12.44
10.38
73
0.552
D/E ratiox
1.065
0.959
0.919
1.030
0.952
0.876
0.796
0.832
0.899
0.830
0.414
0.832
0.909
46
487.9
Enterprise value¥B
127.7
143.0
142.5
170.6
205.1
238.3
276.4
296.0
288.0
303.9
79.25
8.18%
8.97%
20
238.5
LT debt¥B
513.4
581.9
533.7
536.9
604.3
547.7
546.1
556.2
588.2
608.4
688.6
0.14%
2.85%
64
Revenue
¥1.012T
7.47%
1.00×
Cost of revenue
¥633.9B
7.15%
0.97×
Operating expenses
¥218.1B
8.02%
1.05×
Cash and investments
19.73%
Property and equipment
15.81%