8.941
Revenue¥B
18.16
18.38
18.73
19.26
20.04
20.48
20.96
21.50
21.82
22.64
9.310
2.47%
2.33%
52
10.07
Revenue growth%
25.92
24.75
26.69
27.48
25.39
24.44
26.09
23.92
24.24
23.24
7.36
24.24
25.07
35
14.24
Gross margin%
21.03
21.56
23.85
23.61
20.86
19.51
19.09
21.23
18.44
18.43
27.92
19.09
20.95
93
5.38
Operating margin%
21.65
21.25
19.76
21.67
20.05
22.81
23.30
21.96
22.81
23.58
6.82
22.81
21.82
57
27.65
Net margin%
17.63
18.68
17.78
16.05
17.69
16.88
14.99
16.64
15.51
16.17
13.83
16.17
16.76
78
37.34
P/E ratio (avg)x
15.93
14.34
15.18
15.76
16.83
18.47
18.23
19.16
19.51
19.79
21.33
19.16
17.53
23
35.72
EV/EBITx
16.04
15.47
18.21
17.78
17.25
19.47
18.47
20.98
24.41
22.98
17.20
20.98
18.34
11
4.36
FCF yield (avg)%
29.27
26.32
27.45
28.11
28.78
28.19
28.47
29.91
32.47
30.94
18.17
29.91
28.63
5
26.99
FCF margin%
19.58
21.25
23.78
24.83
26.47
29.02
28.88
28.67
29.19
29.78
20.46
29.02
27.57
81
0.345
FCF / Net incomex
0.810
0.830
0.869
0.952
0.943
0.868
0.839
0.934
0.973
0.933
1.156
0.933
0.901
16
6.97
ROIC%
27.49
25.93
26.35
28.28
26.88
25.70
28.00
27.23
25.91
28.17
14.92
27.23
27.05
54
13.95
Return on equity%
26.40
25.12
26.89
25.98
24.73
23.36
25.13
25.26
22.92
25.30
27.84
25.13
25.20
27
18.41
Return on assets%
4.41
3.41
2.88
1.46
1.08
0.40
0.54
2.39
3.84
2.05
23.40
2.05
2.22
40
69.65
EPS¥
84.10
86.76
88.58
91.21
89.56
87.87
103.50
105.13
120.56
139.95
77.76
9.34%
5.65%
—
27.32
EPS growth%
22.58
25.24
24.34
26.78
23.87
21.82
23.11
25.31
23.17
20.60
18.65
23.11
23.52
19
63.91
Bookvalue per sh¥
37.93
45.57
47.42
55.52
58.47
69.58
82.46
86.16
83.63
90.96
29.58
9.24%
10.11%
—
40.18
FCF per share¥
21.89
23.79
26.82
28.96
28.44
31.53
31.07
36.00
38.12
42.92
16.42
8.58%
7.62%
—
48.61
Dividend per sh¥
51.88
51.67
53.84
49.85
47.00
48.50
54.19
54.45
49.85
51.79
66.77
1.96%
(0.88%)
—
14.20
Div yield (avg)%
3.59
6.38
6.03
8.95
10.39
12.03
14.23
13.23
12.69
12.94
21.31
12.94
11.21
44
13.27
Payout ratio%
29.38
27.48
28.66
30.21
32.10
30.14
28.75
29.43
27.76
29.01
11.05
29.01
29.20
37
78.45
Shares (diluted)M
96.61
109.2
126.0
139.7
134.4
137.6
130.0
128.6
138.9
133.6
77.14
(0.12%)
3.15%
25
11.42
Buyback yield%
28.95
31.23
33.25
35.88
38.82
36.64
35.28
35.07
37.19
37.51
28.14
36.64
35.58
7
1.462
D/E ratiox
0.973
1.044
1.059
0.975
1.065
1.125
1.096
1.202
1.200
1.121
0.191
1.125
1.081
23
6.689
Enterprise value¥B
8.948
8.997
10.09
11.25
11.00
10.55
11.17
12.19
11.97
11.32
4.257
0.57%
1.45%
42
10.60
LT debt¥B
3.809
4.169
3.733
3.659
3.291
3.238
3.421
3.234
3.176
3.449
17.10
0.94%
(0.38%)
83
Revenue
¥22.64B
2.33%
1.00×
Cost of revenue
¥15.48B
2.34%
1.00×
Operating expenses
¥4.254B
2.33%
1.00×
Goodwill & intangibles
17.66%
Property and equipment
17.29%