6.756
Revenue¥B
24.25
24.10
24.81
24.85
25.48
25.78
26.20
26.14
26.31
27.11
7.559
1.25%
1.41%
88
21.52
Revenue growth%
18.69
15.98
13.53
11.05
12.39
10.29
8.06
6.91
7.87
9.55
21.23
8.06
10.67
21
24.87
Gross margin%
11.33
8.48
7.93
9.08
9.24
6.33
4.08
4.36
4.30
5.35
7.47
4.36
7.13
55
19.80
Operating margin%
15.10
12.59
15.56
15.08
16.02
14.37
15.03
13.54
12.22
14.57
12.57
14.37
14.80
26
24.63
Net margin%
14.41
16.79
16.47
14.41
11.61
12.05
9.57
9.71
10.87
11.33
18.86
10.87
11.83
17
23.05
P/E ratio (avg)x
24.87
26.27
29.22
28.71
34.11
35.12
41.63
44.16
52.95
53.81
28.45
44.16
34.61
84
23.07
EV/EBITx
18.77
19.57
21.85
24.04
26.86
25.17
24.55
27.15
30.63
34.49
37.27
27.15
24.86
7
23.60
FCF yield (avg)%
11.30
11.40
13.64
11.50
14.05
13.23
14.72
12.32
14.22
14.38
29.23
14.22
13.44
36
29.41
FCF margin%
1.21
0.40
1.14
2.07
3.05
5.39
7.43
9.86
10.35
8.79
14.18
8.79
4.22
58
1.474
FCF / Net incomex
0.963
1.092
1.242
1.344
1.397
1.304
1.335
1.467
1.682
1.591
0.578
1.467
1.340
26
20.25
ROIC%
24.98
27.85
29.10
30.16
29.28
27.99
29.93
28.09
27.52
29.77
10.22
28.09
28.60
80
19.25
Return on equity%
19.07
16.62
18.47
18.08
17.45
18.42
18.29
21.00
22.54
22.54
18.66
21.00
18.45
24
26.60
Return on assets%
15.92
15.19
16.66
17.10
19.20
16.49
18.72
20.93
20.40
23.35
12.47
20.40
17.91
56
130.60
EPS¥
291.02
287.81
300.75
311.56
302.46
346.38
355.73
370.76
411.97
397.15
135.79
5.60%
3.59%
—
2.11
EPS growth%
8.42
9.86
9.86
7.52
7.69
7.41
8.52
7.74
6.35
4.85
17.86
7.41
7.71
57
64.50
Bookvalue per sh¥
159.53
155.03
139.77
133.80
149.74
163.28
166.13
186.75
176.95
180.07
176.70
3.76%
0.82%
—
116.58
FCF per share¥
98.97
99.54
105.22
116.94
109.73
99.32
109.07
119.84
108.82
117.74
167.27
1.42%
0.89%
—
107.69
Dividend per sh¥
166.84
193.73
226.50
231.30
234.54
261.21
292.21
302.80
297.61
295.92
208.75
4.76%
7.19%
—
19.03
Div yield (avg)%
11.74
10.50
11.84
10.94
11.92
13.44
12.11
11.73
14.55
13.74
19.15
13.44
11.88
27
10.52
Payout ratio%
16.42
18.00
20.93
19.50
19.88
22.85
23.57
25.06
27.60
30.56
28.71
25.06
21.89
43
60.13
Shares (diluted)M
60.07
55.48
62.06
67.45
69.00
66.31
75.23
69.01
69.74
76.54
61.76
2.10%
2.86%
88
21.34
Buyback yield%
5.62
5.84
3.49
3.23
1.07
0.75
3.74
3.51
2.44
5.32
24.79
3.51
3.50
47
0.892
D/E ratiox
2.114
2.319
2.204
2.615
2.910
3.307
3.230
3.270
3.641
4.092
1.414
3.307
3.070
21
10.90
Enterprise value¥B
13.68
14.99
13.91
13.94
12.40
10.87
10.67
10.78
9.805
9.199
0.932
(5.80%)
(4.78%)
89
11.79
LT debt¥B
20.88
20.19
19.88
20.29
21.18
24.88
29.85
32.44
38.57
42.65
8.906
15.03%
9.11%
13
Revenue
¥27.11B
1.41%
1.00×
Cost of revenue
¥16.64B
1.44%
1.00×
Operating expenses
¥4.641B
1.74%
1.03×
Property and equipment
17.04%
Cash and investments
16.29%