40.69
Revenue¥B
50.21
55.06
58.20
62.38
67.29
73.97
79.26
85.23
89.93
95.84
44.58
7.33%
7.51%
7
8.25
Revenue growth%
16.65
14.79
14.63
15.42
16.62
14.01
13.90
13.63
13.54
16.15
8.33
13.90
14.71
12
2.92
Gross margin%
23.45
23.17
20.39
22.18
19.83
20.64
22.55
20.87
21.83
20.22
3.49
20.87
21.35
63
14.64
Operating margin%
10.64
11.67
9.23
8.14
6.72
9.47
11.20
13.59
10.66
10.68
19.31
10.68
10.65
59
2.64
Net margin%
14.39
15.49
14.72
17.10
18.28
17.19
15.35
14.72
13.40
10.92
24.51
14.72
15.03
28
12.43
P/E ratio (avg)x
15.19
15.72
14.62
13.97
15.55
14.76
16.73
17.98
19.64
19.24
18.34
17.98
15.64
65
17.56
EV/EBITx
7.604
8.114
8.816
9.161
8.399
7.551
7.629
7.239
6.799
6.092
37.73
7.239
7.617
87
29.55
FCF yield (avg)%
4.58
3.01
3.05
3.02
3.37
2.96
0.40
3.37
2.57
0.40
17.14
2.57
3.01
20
13.98
FCF margin%
3.35
2.67
5.31
4.68
2.93
2.90
4.52
2.38
1.81
4.39
6.91
2.90
3.14
41
1.353
FCF / Net incomex
0.542
0.554
0.609
0.563
0.581
0.620
0.614
0.656
0.688
0.773
0.591
0.656
0.611
95
25.23
ROIC%
14.81
13.12
11.47
13.98
12.59
12.61
10.35
8.69
6.19
7.28
15.15
8.69
12.03
76
17.38
Return on equity%
15.56
14.41
12.14
12.17
14.48
14.18
12.14
12.29
12.15
14.93
2.01
12.29
13.24
72
19.07
Return on assets%
19.01
19.79
19.04
19.38
22.05
23.15
21.29
18.30
18.49
19.76
12.17
19.76
19.57
77
46.73
EPS¥
83.61
85.95
80.32
77.08
76.18
68.90
64.54
67.31
57.69
52.79
47.70
(7.07%)
(3.99%)
—
20.41
EPS growth%
1.74
3.48
2.91
3.92
3.16
2.07
0.47
1.58
4.30
4.52
15.58
2.07
3.04
83
81.51
Bookvalue per sh¥
48.66
49.92
53.22
47.96
50.02
53.56
55.53
54.22
50.10
49.10
38.23
(0.37%)
0.36%
—
45.22
FCF per share¥
82.38
95.64
101.45
104.34
114.21
114.87
134.89
158.17
150.18
147.26
74.38
5.21%
7.21%
—
25.92
Dividend per sh¥
85.63
85.88
87.17
102.62
106.27
104.72
114.92
119.29
127.17
142.33
47.23
6.02%
5.45%
—
20.68
Div yield (avg)%
4.23
1.66
0.40
0.58
0.95
0.40
0.40
1.66
1.42
2.77
18.97
1.42
1.19
21
12.24
Payout ratio%
7.02
5.08
7.77
6.52
8.15
6.74
7.65
8.53
6.80
6.72
16.59
6.80
6.91
12
474.9
Shares (diluted)M
357.2
351.1
307.5
327.8
302.7
287.9
269.2
289.7
290.9
259.7
477.1
(3.01%)
(4.20%)
31
2.88
Buyback yield%
27.90
27.38
27.23
29.18
29.77
32.40
33.71
36.19
35.10
36.53
5.58
35.10
31.09
65
1.169
D/E ratiox
0.571
0.590
0.664
0.659
0.641
0.627
0.673
0.758
0.851
0.974
0.727
0.758
0.662
90
23.87
Enterprise value¥B
22.57
20.85
20.20
21.28
19.85
20.31
20.75
21.59
18.95
17.44
81.80
(2.56%)
(2.74%)
90
18.82
LT debt¥B
90.73
91.97
85.00
81.11
89.76
83.20
90.78
87.95
93.87
98.31
79.80
1.84%
1.87%
69
Revenue
¥95.84B
7.51%
1.00×
Cost of revenue
¥67.09B
7.51%
1.00×
Operating expenses
¥12.79B
6.98%
0.95×
Cash and investments
18.29%
Property and equipment
16.87%