0.533
Revenue¥B
3.101
3.137
3.215
3.193
3.162
3.142
3.193
3.285
3.264
3.349
0.579
1.16%
1.04%
61
4.58
Revenue growth%
25.07
26.44
25.34
25.88
27.07
28.72
26.34
29.33
26.62
25.44
17.45
26.62
26.39
47
4.93
Gross margin%
13.40
15.61
16.81
18.97
18.10
20.55
18.76
18.71
19.55
18.54
11.70
18.76
18.62
49
3.75
Operating margin%
4.48
2.49
4.31
2.57
0.93
3.85
5.71
3.58
5.04
5.82
15.16
5.04
4.08
77
22.35
Net margin%
22.98
25.86
27.98
30.15
29.58
27.36
25.34
25.26
27.50
27.35
5.23
27.35
27.36
63
6.104
P/E ratio (avg)x
26.79
26.40
24.96
26.45
23.97
21.94
23.92
23.24
25.61
25.78
23.88
23.92
25.28
56
30.36
EV/EBITx
35.12
38.16
43.03
42.55
45.36
48.76
56.48
54.53
52.95
58.49
8.046
54.53
47.06
21
12.01
FCF yield (avg)%
7.16
5.44
7.00
8.20
6.20
5.46
3.22
4.21
2.48
5.12
7.55
4.21
5.45
11
7.35
FCF margin%
23.41
25.01
22.54
21.52
21.32
23.84
26.40
25.02
24.86
24.09
29.18
24.86
23.97
20
0.379
FCF / Net incomex
0.408
0.376
0.375
0.361
0.416
0.459
0.488
0.547
0.537
0.566
0.492
0.537
0.437
53
11.71
ROIC%
8.56
8.61
9.97
10.08
10.67
9.29
12.17
11.94
9.79
9.11
13.52
9.79
9.88
26
11.38
Return on equity%
16.94
14.18
12.66
12.25
13.02
10.27
8.78
6.03
7.51
8.69
24.55
8.69
11.26
84
3.36
Return on assets%
0.95
0.40
0.40
0.48
0.40
0.40
2.72
2.59
4.43
2.93
24.66
2.72
0.72
20
5.01
EPS¥
1.16
1.27
1.40
1.36
1.26
1.32
1.30
1.34
1.52
1.77
5.52
6.95%
3.90%
—
11.30
EPS growth%
6.36
7.80
5.94
5.76
3.69
0.79
1.77
0.40
0.40
0.40
16.86
0.40
2.73
39
5.10
Bookvalue per sh¥
7.56
8.31
9.55
9.54
10.00
10.73
10.53
10.97
10.90
12.39
3.21
4.38%
6.89%
—
2.67
FCF per share¥
5.70
6.06
6.86
6.55
6.68
7.21
7.69
9.08
9.85
10.28
1.10
8.98%
6.78%
—
2.12
Dividend per sh¥
6.58
6.78
7.47
7.84
8.79
8.82
10.15
11.82
13.20
14.93
3.77
11.19%
10.45%
—
28.70
Div yield (avg)%
0.40
3.05
0.41
0.60
0.40
2.63
4.35
5.68
3.15
1.07
3.56
3.15
1.85
91
16.04
Payout ratio%
1.33
0.40
1.60
2.92
2.79
3.26
0.40
1.70
1.29
2.72
2.01
1.70
1.65
12
382.8
Shares (diluted)M
360.4
338.3
297.0
285.2
281.3
309.6
331.6
351.1
349.4
337.0
382.8
3.68%
0.16%
91
15.08
Buyback yield%
7.93
8.15
9.45
10.81
8.59
9.33
11.14
12.75
12.29
14.97
20.71
12.29
10.13
39
1.251
D/E ratiox
1.196
1.079
1.013
0.927
0.892
0.843
0.772
0.806
0.801
0.878
0.552
0.806
0.885
65
1.141
Enterprise value¥B
1.828
1.648
1.690
1.749
1.768
1.623
1.500
1.538
1.389
1.251
1.027
(6.68%)
(4.27%)
7
0.315
LT debt¥B
2.236
2.281
2.394
2.136
1.858
1.807
1.813
1.537
1.316
1.168
0.579
(8.87%)
(6.63%)
21
Revenue
¥3.349B
1.04%
1.00×
Cost of revenue
¥1.718B
1.15%
1.01×
Operating expenses
¥661.1M
0.62%
0.96×
Property and equipment
23.24%
Cash and investments
13.90%