2.979
Revenue¥B
4.988
5.229
5.378
5.711
5.991
6.296
6.610
6.888
7.317
7.600
3.167
4.87%
4.97%
14
13.47
Revenue growth%
24.04
26.73
25.65
23.06
21.89
23.57
25.15
27.09
27.17
29.05
4.02
27.09
25.40
64
27.88
Gross margin%
7.18
6.74
8.12
9.04
9.18
10.16
7.59
8.93
7.26
7.49
11.27
7.59
7.86
83
19.54
Operating margin%
21.49
23.87
22.93
20.29
20.57
19.99
19.17
21.03
18.56
20.19
5.61
19.99
20.43
59
11.78
Net margin%
6.71
7.08
8.39
10.64
12.16
11.18
9.27
11.93
14.27
14.80
18.45
11.93
10.91
63
32.14
P/E ratio (avg)x
28.13
27.03
30.55
29.00
29.61
31.57
33.19
30.29
33.82
35.95
23.43
33.19
30.42
80
37.01
EV/EBITx
13.98
13.25
14.31
14.19
15.65
14.05
12.97
11.98
11.91
11.76
23.04
11.98
13.62
59
24.67
FCF yield (avg)%
9.59
9.19
8.88
7.66
8.19
8.33
6.80
8.36
10.36
9.08
27.63
8.36
8.62
73
25.86
FCF margin%
10.24
12.65
11.63
12.41
12.00
10.33
8.81
6.98
6.07
6.83
19.88
6.98
10.28
78
1.528
FCF / Net incomex
1.756
2.030
2.270
2.649
3.134
3.113
3.397
3.534
3.636
3.783
0.892
3.534
3.124
94
16.67
ROIC%
13.47
12.98
15.66
12.87
13.43
13.18
12.29
10.99
9.51
8.61
25.26
10.99
12.92
23
28.43
Return on equity%
12.94
13.74
12.63
12.94
12.38
9.43
7.14
7.00
7.56
9.11
22.06
7.56
10.91
37
15.22
Return on assets%
7.45
7.04
7.01
8.50
7.75
8.54
10.18
7.27
8.72
7.59
12.53
8.54
7.67
10
360.35
EPS¥
383.16
407.16
416.19
396.93
460.20
498.51
497.77
510.57
495.97
479.59
400.63
0.83%
3.08%
—
23.04
EPS growth%
3.32
5.02
2.20
3.75
4.99
2.54
5.44
4.33
3.97
6.00
18.06
4.33
4.15
24
384.13
Bookvalue per sh¥
462.01
473.32
466.17
456.16
448.07
459.88
530.19
590.74
624.37
712.90
150.93
9.73%
5.28%
—
496.95
FCF per share¥
739.30
757.65
883.22
871.47
1,023
1,089
1,189
1,388
1,617
1,627
521.92
9.73%
9.77%
—
448.86
Dividend per sh¥
151.18
134.01
137.12
118.88
126.41
113.57
116.74
101.03
111.04
102.75
485.12
(4.06%)
(3.73%)
—
7.25
Div yield (avg)%
29.37
26.94
27.68
25.36
22.91
24.79
26.03
25.80
27.04
26.82
19.77
26.03
26.42
6
8.51
Payout ratio%
15.17
14.09
14.64
15.43
17.93
17.41
17.65
20.56
18.59
15.96
14.50
17.65
16.69
94
8.208
Shares (diluted)M
7.077
6.902
7.122
7.038
7.670
7.263
7.535
7.446
7.709
7.759
8.630
0.23%
0.35%
51
19.09
Buyback yield%
11.62
13.65
13.65
13.51
13.34
12.51
10.73
10.69
8.07
11.04
21.29
10.73
12.07
50
0.147
D/E ratiox
1.018
0.918
1.038
1.177
1.239
1.262
1.370
1.320
1.262
1.363
0.905
1.320
1.250
60
3.498
Enterprise value¥B
0.865
0.807
0.782
0.846
0.928
0.932
1.045
0.959
0.926
0.849
2.497
(1.76%)
0.50%
15
1.401
LT debt¥B
6.596
6.239
7.135
7.239
7.066
6.894
7.799
7.590
7.261
7.062
3.710
(0.01%)
1.00%
74
Revenue
¥7.600B
4.97%
1.00×
Cost of revenue
¥4.629B
5.06%
1.01×
Operating expenses
¥1.415B
4.70%
0.97×
Property and equipment
17.12%
Goodwill & intangibles
16.86%