0.630
Revenue¥B
7.976
7.966
8.059
7.957
8.232
8.418
8.707
8.910
9.170
0.702
0.686
2.88%
1.93%
47
12.31
Revenue growth%
24.07
21.89
20.67
23.12
20.30
19.92
21.81
19.86
19.77
26.89
7.09
19.92
21.24
90
25.82
Gross margin%
18.78
19.48
16.51
18.21
15.79
16.13
13.73
15.35
16.15
5.17
10.70
15.79
16.29
15
16.25
Operating margin%
24.19
23.68
24.01
26.22
23.39
21.33
23.30
23.29
25.96
28.59
17.57
23.30
23.84
45
15.77
Net margin%
31.66
33.14
33.65
32.42
31.63
30.38
29.90
29.77
28.12
20.24
2.18
29.90
31.00
64
19.32
P/E ratio (avg)x
26.68
27.24
29.61
27.09
29.23
28.98
30.24
30.79
29.70
6.990
7.205
29.70
29.10
11
17.53
EV/EBITx
14.86
16.75
18.21
19.82
21.74
24.51
28.21
31.56
33.40
8.196
24.02
28.21
20.78
31
26.54
FCF yield (avg)%
8.93
7.18
9.50
7.49
10.09
12.11
9.86
9.53
7.23
28.29
14.35
9.86
9.51
48
7.84
FCF margin%
19.69
16.82
18.28
18.92
20.18
19.24
19.95
17.39
19.16
15.50
24.56
19.24
19.20
37
1.748
FCF / Net incomex
0.324
0.294
0.314
0.326
0.356
0.377
0.410
0.409
0.433
0.421
1.499
0.409
0.363
67
4.88
ROIC%
15.34
13.29
16.20
13.46
12.46
13.74
12.16
9.82
8.36
18.51
10.21
12.16
13.37
67
14.88
Return on equity%
18.48
17.89
19.47
17.64
16.65
17.20
19.52
20.41
18.50
23.54
10.83
18.50
18.18
44
23.25
Return on assets%
3.31
6.04
7.04
8.80
10.10
11.74
12.79
11.05
9.67
10.93
7.92
11.05
9.24
48
129.32
EPS¥
52.44
48.07
49.74
46.54
47.76
52.79
55.88
60.71
59.92
132.89
146.30
5.18%
1.10%
—
28.40
EPS growth%
26.78
25.62
28.34
28.12
27.35
25.17
24.86
27.70
30.19
12.21
3.24
27.35
27.06
11
124.13
Bookvalue per sh¥
98.54
95.55
102.23
103.50
102.34
102.35
94.15
103.22
96.12
119.94
84.81
(1.47%)
(1.00%)
—
65.40
FCF per share¥
126.25
121.06
136.21
140.73
155.81
151.60
160.76
161.59
169.96
71.94
107.02
3.85%
5.39%
—
36.20
Dividend per sh¥
92.56
107.19
125.30
146.61
159.08
155.87
179.09
190.31
207.80
123.07
18.43
7.23%
7.88%
—
14.02
Div yield (avg)%
19.25
20.23
17.70
19.72
17.00
14.47
15.17
18.12
19.07
6.78
2.01
17.00
17.91
59
8.69
Payout ratio%
21.06
21.89
22.58
22.57
19.91
20.50
20.26
19.38
17.75
18.73
22.47
19.91
20.78
80
50.69
Shares (diluted)M
94.69
104.4
118.7
127.0
139.6
156.3
180.9
200.8
196.3
51.01
49.09
9.10%
9.25%
16
17.68
Buyback yield%
26.54
26.07
25.40
22.96
23.48
24.99
23.92
26.35
28.97
23.68
2.02
24.99
25.62
58
0.138
D/E ratiox
0.860
0.838
0.869
0.834
0.830
0.770
0.685
0.716
0.730
1.401
1.625
0.730
0.832
64
7.316
Enterprise value¥B
1.012
1.103
1.222
1.156
1.126
1.290
1.232
1.341
1.351
3.830
5.810
3.17%
2.17%
12
7.601
LT debt¥B
1.591
1.428
1.263
1.341
1.373
1.344
1.349
1.328
1.222
1.362
2.307
(1.84%)
(4.75%)
9
Revenue
¥9.170B
1.93%
1.00×
Cost of revenue
¥6.419B
1.93%
1.00×
Operating expenses
¥2.042B
2.15%
1.02×
Property and equipment
18.37%
Goodwill & intangibles
17.68%