2.204
Revenue¥B
2.616
2.640
2.709
2.787
2.892
2.968
3.077
3.066
3.172
3.224
2.349
2.20%
2.21%
52
7.43
Revenue growth%
3.37
4.62
2.75
3.28
1.21
3.36
3.32
5.13
5.86
3.63
11.92
3.63
3.36
13
12.31
Gross margin%
12.67
11.30
10.76
9.20
10.99
8.54
5.71
4.17
5.58
6.09
5.58
5.71
8.87
54
28.47
Operating margin%
19.71
21.46
19.61
19.43
19.77
19.10
21.59
19.71
19.35
18.22
25.02
19.35
19.66
33
7.07
Net margin%
14.17
12.39
14.87
13.20
13.58
12.95
14.38
12.72
14.11
15.60
2.05
14.11
13.84
78
30.86
P/E ratio (avg)x
29.57
27.93
27.74
25.59
28.06
27.20
25.02
24.12
23.70
25.14
20.96
25.02
26.39
69
28.96
EV/EBITx
34.50
33.30
29.80
28.34
31.59
34.55
36.58
33.37
36.88
40.59
8.811
36.58
33.93
54
3.71
FCF yield (avg)%
8.30
6.62
5.53
7.50
7.90
7.21
6.45
7.61
6.58
7.96
4.76
7.21
7.35
80
22.60
FCF margin%
6.65
9.16
8.09
10.31
12.98
12.75
10.31
9.51
12.44
13.39
29.33
12.44
10.31
30
0.285
FCF / Net incomex
2.305
2.623
2.832
3.114
3.315
3.287
3.712
3.554
3.975
4.435
1.738
3.712
3.301
81
10.30
ROIC%
24.23
26.96
28.75
26.07
28.34
29.79
30.92
29.04
30.35
29.72
19.53
29.79
28.90
12
23.01
Return on equity%
20.21
21.33
18.50
19.70
20.01
22.74
20.57
22.87
23.40
21.70
16.96
22.74
20.95
71
29.44
Return on assets%
23.38
25.20
24.20
26.43
27.89
25.29
28.11
26.96
25.76
28.52
5.80
26.96
26.09
78
0.42
EPS¥
1.09
1.06
1.02
1.08
1.09
1.13
1.29
1.43
1.39
1.51
0.45
6.65%
4.29%
—
2.03
EPS growth%
17.61
14.66
16.74
18.30
20.57
19.81
20.56
21.73
18.77
16.64
15.34
19.81
18.54
91
0.92
Bookvalue per sh¥
0.94
0.85
0.75
0.68
0.65
0.57
0.59
0.63
0.63
0.64
0.34
(0.28%)
(3.73%)
—
1.06
FCF per share¥
0.13
0.13
0.12
0.12
0.13
0.14
0.12
0.12
0.13
0.13
0.38
0.41%
(1.29%)
—
0.83
Dividend per sh¥
0.79
0.70
0.75
0.70
0.68
0.71
0.69
0.71
0.61
0.57
0.77
(3.61%)
(4.65%)
—
13.21
Div yield (avg)%
21.41
20.13
17.73
16.66
14.82
17.52
15.52
17.19
17.34
17.93
6.20
17.34
17.43
11
3.85
Payout ratio%
16.56
14.81
14.69
12.17
10.75
8.38
11.31
11.68
14.23
14.77
26.03
11.68
13.20
76
1.322
Shares (diluted)B
1.400
1.468
1.684
1.705
1.995
2.153
2.375
2.650
3.084
3.136
1.328
9.47%
8.08%
77
16.66
Buyback yield%
12.25
13.34
12.15
12.97
13.09
12.25
13.10
15.45
16.55
16.02
19.04
15.45
13.09
32
1.676
D/E ratiox
0.876
0.798
0.744
0.687
0.677
0.719
0.800
0.870
0.918
1.036
0.743
0.870
0.799
53
0.503
Enterprise value¥B
0.533
0.532
0.492
0.518
0.521
0.566
0.561
0.608
0.561
0.525
1.136
0.15%
(0.38%)
83
0.844
LT debt¥B
2.417
2.335
2.227
2.260
2.311
2.521
2.660
2.608
2.661
2.766
0.202
3.66%
2.79%
68
Revenue
¥3.224B
2.21%
1.00×
Cost of revenue
¥2.189B
2.32%
1.01×
Operating expenses
¥536.5M
1.69%
0.95×
Cash and investments
16.15%
Property and equipment
15.68%