3.519
Revenue¥B
6.209
6.394
6.537
6.635
6.700
6.750
7.024
7.186
7.486
7.828
3.836
3.16%
2.65%
25
29.77
Revenue growth%
26.05
28.50
28.42
30.21
30.46
30.07
29.50
30.00
27.90
25.73
4.04
29.50
29.00
26
7.24
Gross margin%
27.26
27.83
26.12
27.21
28.10
25.61
23.60
22.55
21.80
18.95
21.81
22.55
25.86
91
3.61
Operating margin%
19.51
20.59
19.12
18.10
19.98
20.72
20.60
20.17
21.96
23.86
8.88
20.72
20.38
36
24.97
Net margin%
19.50
21.32
20.47
22.58
21.12
20.84
22.76
23.95
22.98
22.08
22.65
22.76
21.70
95
25.45
P/E ratio (avg)x
7.550
7.614
7.571
8.382
7.454
7.759
7.059
7.236
7.557
7.241
35.28
7.241
7.553
19
31.77
EV/EBITx
32.51
30.19
29.92
29.91
32.06
28.78
30.96
30.51
29.62
29.45
16.36
29.62
30.06
15
6.93
FCF yield (avg)%
16.68
14.03
16.10
13.19
15.58
17.55
18.02
20.51
20.80
19.55
7.63
19.55
17.12
47
23.80
FCF margin%
16.73
18.81
20.62
19.82
21.41
23.97
26.94
27.04
28.20
28.42
13.13
27.04
22.69
92
1.058
FCF / Net incomex
1.174
1.110
1.140
1.128
1.094
1.147
1.075
0.955
0.962
0.899
0.332
0.962
1.102
63
6.88
ROIC%
25.90
26.26
25.04
23.84
22.97
25.91
26.92
26.28
25.44
26.93
29.53
26.28
25.91
46
8.42
Return on equity%
8.46
11.27
8.92
10.52
11.76
10.73
10.27
9.18
7.42
4.70
21.57
9.18
9.72
35
14.23
Return on assets%
34.59
36.79
35.26
36.68
34.82
35.86
36.84
39.17
38.62
36.64
12.61
36.84
36.66
87
64.35
EPS¥
221.13
221.37
202.67
217.53
218.41
209.89
225.31
210.96
188.87
187.20
68.50
(3.04%)
(1.37%)
—
5.12
EPS growth%
15.86
15.47
16.82
14.66
15.53
17.13
18.14
16.83
16.06
18.07
5.11
17.13
16.44
52
175.93
Bookvalue per sh¥
290.83
283.09
315.34
337.47
341.71
384.23
375.79
373.28
426.94
416.71
323.10
4.05%
3.82%
—
89.25
FCF per share¥
367.58
438.30
444.44
498.95
560.89
669.75
777.13
928.76
994.57
1,141
113.55
15.27%
12.93%
—
164.42
Dividend per sh¥
407.43
408.22
466.38
489.84
496.17
514.74
567.55
622.81
597.95
659.98
92.94
5.87%
5.20%
—
2.69
Div yield (avg)%
13.47
12.94
13.79
16.57
16.41
17.11
17.23
19.64
20.36
18.63
7.70
18.63
16.84
90
29.16
Payout ratio%
9.60
6.75
4.78
7.48
6.17
6.34
3.38
5.98
4.84
5.62
20.46
5.62
6.07
55
23.26
Shares (diluted)M
28.57
28.39
33.09
38.55
42.51
51.12
59.35
69.75
83.40
92.74
22.21
16.89%
13.30%
91
13.03
Buyback yield%
30.22
28.79
27.78
30.20
31.75
31.01
31.82
34.34
33.49
36.49
29.64
33.49
31.38
45
0.407
D/E ratiox
1.818
1.921
2.081
2.173
2.162
2.289
2.293
2.159
2.342
2.381
0.824
2.293
2.167
43
5.501
Enterprise value¥B
4.696
5.014
4.877
4.866
5.147
5.233
5.521
4.903
4.325
4.484
0.576
(2.72%)
(1.91%)
32
7.949
LT debt¥B
2.183
2.219
1.921
1.764
1.749
1.706
1.497
1.498
1.518
1.627
5.856
(1.44%)
(2.47%)
21
Revenue
¥7.828B
2.65%
1.00×
Cost of revenue
¥4.262B
2.54%
0.99×
Operating expenses
¥1.163B
3.74%
1.11×
Property and equipment
19.46%
Goodwill & intangibles
19.06%
Cash and investments
14.37%