4.551
Revenue¥B
3.791
3.955
4.157
4.390
4.546
4.776
5.056
5.215
5.511
5.906
5.017
5.37%
5.05%
63
25.77
Revenue growth%
20.40
21.04
18.32
21.11
18.80
19.48
19.00
20.96
23.92
24.46
21.40
20.96
20.68
54
6.45
Gross margin%
30.65
30.91
30.99
32.35
34.35
35.27
36.96
38.46
38.50
35.61
22.52
36.96
34.81
81
14.94
Operating margin%
7.96
5.87
5.87
8.17
9.67
7.16
9.19
10.77
11.44
10.42
15.30
10.42
8.68
61
20.43
Net margin%
26.13
23.73
24.73
26.43
25.07
26.17
25.13
23.12
21.47
19.15
24.37
23.12
24.90
27
37.95
P/E ratio (avg)x
16.00
14.27
14.75
14.25
12.91
12.09
12.63
13.57
13.64
12.94
28.58
12.94
13.61
25
8.031
EV/EBITx
14.45
12.44
11.66
10.71
9.531
8.679
7.924
8.642
7.603
6.758
6.464
7.924
9.105
65
5.65
FCF yield (avg)%
5.89
7.48
5.99
5.20
8.13
6.32
5.99
6.11
7.78
7.39
9.32
6.32
6.22
67
29.12
FCF margin%
14.08
13.74
16.23
16.94
17.45
17.04
17.86
19.32
21.88
21.92
11.17
19.32
17.24
66
0.332
FCF / Net incomex
1.410
1.296
1.388
1.551
1.690
1.599
1.571
1.704
1.747
1.753
0.745
1.704
1.585
5
17.86
ROIC%
25.54
24.83
22.41
24.54
24.16
23.68
21.76
22.27
23.28
24.96
29.01
23.28
23.92
65
15.40
Return on equity%
17.82
18.19
18.16
17.67
19.06
16.42
15.87
13.20
12.61
11.13
11.90
13.20
17.05
31
21.97
Return on assets%
1.61
4.04
2.40
1.28
3.81
5.89
7.39
6.31
8.26
5.53
2.20
6.31
4.78
35
0.56
EPS¥
0.94
0.85
0.91
0.90
0.97
1.03
1.12
1.08
0.97
1.09
0.57
2.29%
2.26%
—
20.90
EPS growth%
2.47
4.48
2.35
4.82
7.80
6.79
3.86
6.70
6.50
7.34
5.79
6.70
5.66
69
0.52
Bookvalue per sh¥
1.23
1.34
1.24
1.24
1.13
1.07
0.96
0.92
0.97
0.90
0.21
(4.42%)
(2.79%)
—
0.27
FCF per share¥
0.69
0.63
0.69
0.74
0.82
0.79
0.74
0.80
0.83
0.75
0.74
(1.85%)
0.17%
—
0.95
Dividend per sh¥
1.45
1.59
1.79
1.92
1.90
2.12
2.25
2.62
2.56
2.78
0.64
7.86%
6.33%
—
22.10
Div yield (avg)%
0.40
0.40
2.34
5.22
3.30
3.51
0.95
0.92
1.47
4.45
28.08
1.47
1.90
34
12.09
Payout ratio%
6.14
7.39
7.17
5.86
3.97
2.50
2.66
4.76
7.61
9.49
4.16
4.76
6.00
85
3.701
Shares (diluted)B
5.316
5.151
5.686
5.752
5.604
6.415
7.070
6.969
8.028
9.126
3.619
10.24%
6.34%
39
28.63
Buyback yield%
10.67
10.15
11.39
9.79
7.76
7.17
8.10
6.20
6.87
4.48
10.41
6.87
7.93
19
1.587
D/E ratiox
0.251
0.270
0.241
0.211
0.217
0.197
0.218
0.200
0.212
0.234
1.262
0.212
0.218
63
3.808
Enterprise value¥B
5.075
5.270
5.975
7.020
7.266
8.115
8.224
9.034
10.32
11.32
4.034
9.26%
9.04%
61
0.771
LT debt¥B
1.052
1.089
0.938
0.976
0.842
0.802
0.730
0.679
0.621
0.574
1.057
(7.39%)
(6.19%)
57
Revenue
¥5.906B
5.05%
1.00×
Cost of revenue
¥3.703B
5.01%
1.00×
Operating expenses
¥1.129B
4.79%
0.98×
Cash and investments
16.57%
Property and equipment
15.93%