2.238
Revenue¥B
2.108
2.129
2.145
2.204
2.199
2.162
2.137
2.119
2.085
2.129
2.478
(0.64%)
0.01%
55
27.42
Revenue growth%
20.98
18.89
20.50
18.19
17.62
16.18
13.47
13.85
12.61
15.51
14.38
13.85
16.90
74
12.38
Gross margin%
17.80
15.09
16.00
18.39
19.11
18.23
19.62
17.80
16.09
14.33
9.74
17.80
17.80
31
13.22
Operating margin%
6.63
5.29
3.61
6.09
3.77
5.21
7.16
9.67
12.44
12.82
4.63
9.67
6.36
35
5.39
Net margin%
20.24
17.26
18.45
17.13
20.09
22.62
23.73
25.17
22.58
22.60
15.00
22.62
21.41
21
22.47
P/E ratio (avg)x
41.37
43.76
43.57
44.11
44.85
44.17
48.51
50.25
58.16
60.28
18.66
50.25
44.51
79
26.29
EV/EBITx
30.55
27.51
28.96
31.01
29.18
27.04
25.44
23.48
25.41
27.14
20.66
25.44
27.32
33
27.49
FCF yield (avg)%
26.55
28.21
30.57
31.41
30.31
30.46
29.50
27.94
28.84
27.44
28.29
28.84
29.17
84
23.55
FCF margin%
7.25
4.64
4.52
1.78
2.06
1.74
3.46
0.82
0.40
0.40
16.68
0.82
1.92
47
0.988
FCF / Net incomex
1.835
2.028
2.296
2.340
2.346
2.766
3.025
3.439
3.946
4.298
0.977
3.439
2.556
80
12.46
ROIC%
15.57
14.23
15.28
15.35
13.68
14.25
14.28
11.74
11.38
10.77
21.88
11.74
14.24
52
27.34
Return on equity%
16.79
15.45
17.70
15.22
16.20
17.66
16.34
19.20
21.40
20.65
23.66
19.20
17.23
71
11.39
Return on assets%
20.59
22.25
21.30
23.85
22.71
22.32
24.58
27.00
28.37
27.32
7.40
27.00
23.28
91
1.75
EPS¥
0.62
0.64
0.67
0.69
0.66
0.70
0.67
0.65
0.60
0.60
1.78
(1.87%)
0.51%
—
28.02
EPS growth%
3.34
3.84
1.24
2.00
0.40
0.78
0.89
3.03
4.53
2.35
26.72
2.35
2.18
85
1.32
Bookvalue per sh¥
0.29
0.31
0.33
0.32
0.33
0.34
0.31
0.32
0.30
0.28
0.31
(3.13%)
(0.52%)
—
0.50
FCF per share¥
2.12
2.55
2.66
2.61
3.14
3.06
3.20
3.74
4.34
5.05
1.19
10.01%
10.68%
—
2.05
Dividend per sh¥
0.59
0.59
0.64
0.68
0.68
0.75
0.82
0.92
0.90
1.03
2.15
8.91%
5.96%
—
29.24
Div yield (avg)%
25.11
22.76
23.30
21.97
21.55
20.90
23.78
22.49
21.19
22.46
12.60
22.46
22.48
51
13.09
Payout ratio%
16.15
18.32
18.74
17.21
14.79
17.79
17.52
19.94
19.84
22.81
24.38
19.84
18.06
84
279.2
Shares (diluted)M
392.9
377.3
408.0
409.9
408.3
437.2
460.7
494.4
520.2
540.0
280.6
5.75%
2.79%
66
24.64
Buyback yield%
19.14
20.79
17.80
18.12
19.99
19.21
16.65
18.55
20.01
21.72
21.15
19.21
19.17
58
0.497
D/E ratiox
0.458
0.461
0.439
0.428
0.457
0.473
0.417
0.363
0.338
0.364
0.300
0.364
0.433
37
1.162
Enterprise value¥B
0.747
0.673
0.671
0.621
0.563
0.528
0.546
0.585
0.574
0.518
2.202
(1.64%)
(5.15%)
28
1.638
LT debt¥B
0.566
0.628
0.696
0.644
0.630
0.611
0.640
0.672
0.707
0.701
1.759
2.17%
2.83%
67
Revenue
¥2.129B
0.01%
1.00×
Cost of revenue
¥1.490B
0.01%
1.00×
Operating expenses
¥361.3M
(0.98%)
0.91×
Goodwill & intangibles
19.36%
Cash and investments
17.66%
Property and equipment
15.79%