8.391
Revenue¥B
6.498
6.712
6.850
7.319
7.464
7.872
8.138
8.470
9.038
9.492
9.030
4.93%
4.38%
72
11.82
Revenue growth%
25.01
26.27
23.97
21.93
19.12
18.17
18.00
18.79
21.40
21.19
4.15
18.79
21.30
36
24.64
Gross margin%
29.26
27.61
29.76
30.65
29.18
27.47
29.92
26.98
28.59
30.49
10.95
28.59
29.22
60
19.93
Operating margin%
0.40
3.08
5.53
4.41
4.66
1.79
3.34
5.67
4.75
2.78
9.62
3.34
3.87
42
13.15
Net margin%
18.48
18.16
19.85
17.91
17.06
15.27
14.97
12.13
14.96
17.61
25.60
14.97
17.33
24
29.75
P/E ratio (avg)x
49.26
55.92
56.99
55.40
54.77
64.57
67.43
76.13
74.69
70.85
25.39
70.85
60.78
57
17.38
EV/EBITx
45.38
50.34
48.81
50.71
48.64
51.48
48.21
47.09
46.96
44.65
30.19
47.09
48.43
51
27.82
FCF yield (avg)%
5.46
5.79
7.97
8.46
9.68
7.12
9.59
6.97
9.65
10.81
17.37
9.59
8.21
49
20.76
FCF margin%
5.82
8.66
8.14
10.09
12.20
10.58
8.65
8.34
11.26
10.64
15.49
10.58
9.38
81
1.440
FCF / Net incomex
1.036
1.182
1.209
1.261
1.336
1.337
1.410
1.527
1.542
1.565
0.137
1.527
1.337
6
17.88
ROIC%
7.39
6.40
4.34
2.56
3.10
2.97
4.13
3.21
4.54
3.70
9.71
3.70
3.91
14
20.02
Return on equity%
6.03
6.79
7.98
5.33
3.55
3.73
1.14
0.40
0.40
2.45
18.75
1.14
3.64
25
14.69
Return on assets%
11.00
8.28
5.77
6.87
6.15
6.20
7.04
6.02
4.32
5.65
10.65
6.02
6.18
27
69.94
EPS¥
157.82
176.01
200.57
221.92
258.69
288.35
334.38
395.38
438.71
475.32
75.70
12.94%
12.27%
—
13.50
EPS growth%
8.33
7.41
5.72
5.93
3.35
1.47
2.74
2.26
1.89
1.03
29.91
1.89
3.05
78
144.73
Bookvalue per sh¥
151.41
174.60
206.91
240.36
285.07
296.91
306.45
334.89
346.58
389.95
124.45
6.47%
11.25%
—
137.99
FCF per share¥
157.81
160.58
188.19
226.69
260.53
299.53
325.87
364.47
409.96
476.07
113.14
12.81%
13.53%
—
126.67
Dividend per sh¥
70.82
69.43
67.16
68.34
69.95
74.12
85.28
80.33
90.37
96.62
134.06
6.67%
3.35%
—
20.78
Div yield (avg)%
28.62
31.14
32.96
34.39
36.74
35.27
34.09
32.38
34.08
32.53
6.18
34.08
33.52
70
25.73
Payout ratio%
25.84
27.70
27.51
25.34
26.24
28.03
29.20
28.06
27.32
26.75
5.78
28.03
27.42
37
59.84
Shares (diluted)M
51.34
56.18
50.53
54.18
58.95
54.34
51.27
45.87
49.49
48.77
59.62
(3.72%)
0.48%
54
17.42
Buyback yield%
21.30
24.28
26.06
24.90
25.34
23.16
24.55
27.34
27.69
24.85
27.18
24.85
24.87
62
0.143
D/E ratiox
1.104
1.153
1.173
1.194
1.084
1.025
1.005
1.068
1.050
1.011
0.775
1.025
1.076
91
2.896
Enterprise value¥B
5.416
6.001
5.990
5.729
6.190
6.901
7.379
7.905
8.163
7.682
5.044
4.41%
4.56%
44
1.252
LT debt¥B
5.871
5.292
5.606
5.408
5.111
5.404
5.502
6.106
6.087
5.953
8.966
3.09%
0.65%
45
Revenue
¥9.492B
4.38%
1.00×
Cost of revenue
¥6.633B
4.36%
1.00×
Operating expenses
¥1.246B
3.99%
0.96×
Property and equipment
17.57%
Goodwill & intangibles
17.37%