7.230
Revenue¥B
6.219
6.472
6.924
7.278
7.726
8.308
8.918
9.552
10.14
10.69
7.953
6.71%
5.93%
59
10.61
Revenue growth%
15.02
17.49
17.91
17.07
18.25
17.06
18.69
16.68
15.90
16.53
16.80
16.68
17.07
89
19.86
Gross margin%
14.75
16.14
17.34
14.68
14.65
13.97
12.97
12.28
9.30
12.17
28.44
12.28
14.31
28
5.84
Operating margin%
17.98
16.34
15.66
16.24
13.35
14.83
15.50
14.87
16.50
14.84
24.86
14.87
15.58
89
6.03
Net margin%
23.23
24.26
24.10
23.00
23.18
23.64
23.48
24.12
25.43
22.57
15.79
23.64
23.56
7
26.96
P/E ratio (avg)x
12.55
12.33
14.70
16.40
17.98
20.75
23.84
24.00
28.65
30.32
8.250
24.00
19.37
53
24.74
EV/EBITx
56.57
63.36
69.92
80.81
93.63
96.36
105.1
110.1
132.2
144.2
9.372
110.1
94.99
14
24.65
FCF yield (avg)%
17.11
18.19
16.64
14.43
12.66
15.23
14.40
15.24
14.99
13.61
22.73
14.99
15.11
46
11.23
FCF margin%
12.92
10.74
8.14
8.89
7.76
10.24
10.95
9.96
9.61
10.47
6.20
10.24
10.10
16
1.740
FCF / Net incomex
0.446
0.421
0.392
0.421
0.439
0.410
0.353
0.340
0.352
0.330
1.397
0.352
0.401
93
14.64
ROIC%
21.40
18.59
15.83
16.88
17.09
15.75
12.98
15.31
12.94
13.58
29.30
13.58
15.79
40
15.49
Return on equity%
29.56
27.77
27.11
24.15
24.01
26.84
26.97
25.88
23.52
21.72
23.76
25.88
26.36
79
28.05
Return on assets%
7.93
9.63
9.53
8.24
9.60
12.52
10.65
7.88
6.75
5.89
13.00
7.88
8.88
29
0.39
EPS¥
1.03
0.92
1.03
0.98
0.99
0.94
0.96
0.94
0.96
1.05
0.41
1.24%
(0.52%)
—
28.24
EPS growth%
14.84
14.40
15.35
15.22
16.99
17.61
17.70
15.19
17.76
17.86
14.50
17.70
16.17
33
1.99
Bookvalue per sh¥
0.94
1.00
1.01
1.05
1.14
1.21
1.19
1.22
1.28
1.34
0.41
3.25%
4.48%
—
0.86
FCF per share¥
1.59
1.41
1.45
1.41
1.40
1.53
1.38
1.23
1.09
1.17
1.77
(3.42%)
(1.96%)
—
1.42
Dividend per sh¥
1.44
1.36
1.33
1.24
1.39
1.30
1.18
1.14
1.22
1.34
0.39
(0.71%)
(0.53%)
—
4.44
Div yield (avg)%
13.48
15.19
12.40
13.32
11.14
10.06
8.90
8.97
8.48
10.20
19.48
8.97
10.67
60
25.25
Payout ratio%
30.39
29.74
32.67
32.03
33.78
31.10
33.65
32.26
33.99
33.13
15.00
33.13
32.47
76
1.736
Shares (diluted)B
1.777
1.720
1.488
1.299
1.139
0.981
0.975
1.038
1.019
1.003
1.801
(2.51%)
(4.90%)
63
18.22
Buyback yield%
16.20
18.99
19.38
18.42
17.60
15.10
16.83
19.03
17.95
15.26
26.02
16.83
17.77
68
0.136
D/E ratiox
0.727
0.716
0.664
0.709
0.770
0.732
0.668
0.690
0.654
0.691
0.254
0.690
0.700
39
5.969
Enterprise value¥B
6.438
7.273
8.330
8.383
8.708
10.15
10.40
10.71
11.75
13.86
0.957
9.74%
9.17%
15
4.839
LT debt¥B
0.844
0.875
0.889
1.024
1.053
1.209
1.269
1.269
1.191
1.299
1.441
4.28%
4.43%
79
Revenue
¥10.69B
5.93%
1.00×
Cost of revenue
¥5.945B
5.62%
0.97×
Operating expenses
¥1.692B
6.36%
1.04×
Property and equipment
18.57%
Cash and investments
16.65%