1.884
Revenue¥B
1.134
1.176
1.229
1.250
1.264
1.316
1.348
1.420
1.457
1.473
2.017
3.10%
2.85%
21
21.84
Revenue growth%
26.38
26.72
28.96
29.95
28.78
29.22
31.64
32.77
33.76
35.76
17.14
32.77
29.58
16
10.65
Gross margin%
18.03
17.72
17.51
17.30
18.03
15.17
13.02
10.20
10.46
7.91
24.55
10.46
16.24
10
23.69
Operating margin%
15.07
12.20
9.35
8.70
11.62
13.93
16.92
14.42
11.61
10.47
27.07
13.93
11.91
31
20.73
Net margin%
18.38
20.53
19.56
16.95
15.04
15.44
14.05
11.56
14.27
11.62
20.27
14.05
15.24
44
28.79
P/E ratio (avg)x
15.65
16.08
14.24
15.80
16.92
15.40
16.51
16.08
15.35
15.44
24.32
15.44
15.72
55
13.65
EV/EBITx
22.23
20.65
19.74
20.74
18.50
19.16
20.75
20.30
19.48
18.33
14.88
19.48
20.02
57
15.52
FCF yield (avg)%
20.92
19.40
18.21
17.84
20.51
17.59
16.88
17.07
18.04
18.62
27.04
17.59
18.12
92
21.87
FCF margin%
21.61
21.87
23.58
23.28
22.33
21.79
21.79
19.00
17.23
15.95
22.58
19.00
21.79
6
1.316
FCF / Net incomex
1.433
1.606
1.725
1.717
1.863
1.810
1.908
2.100
2.209
2.238
0.927
2.100
1.836
20
17.27
ROIC%
24.50
23.16
24.60
26.74
26.47
28.34
28.75
26.31
26.83
27.87
11.87
27.87
26.60
77
15.58
Return on equity%
9.64
8.38
6.54
7.81
6.74
5.38
3.27
3.89
3.70
5.83
23.69
3.89
6.18
59
8.09
Return on assets%
18.05
20.15
18.13
17.84
18.90
19.24
18.04
19.59
17.08
19.21
7.67
19.21
18.52
13
1.37
EPS¥
1.31
1.44
1.40
1.60
1.56
1.67
1.69
1.68
1.92
2.05
1.48
5.64%
4.48%
—
28.51
EPS growth%
28.80
29.93
31.37
32.95
33.42
31.82
31.90
30.10
31.39
29.52
17.94
31.39
31.38
37
2.69
Bookvalue per sh¥
2.17
2.42
2.51
2.84
2.83
3.07
3.61
3.77
3.70
3.58
1.34
4.85%
5.41%
—
0.80
FCF per share¥
3.05
2.98
3.34
3.82
4.39
5.01
5.02
5.77
6.70
7.07
1.40
10.01%
9.25%
—
0.44
Dividend per sh¥
2.51
2.68
2.43
2.71
2.77
3.15
3.27
3.28
3.09
3.40
1.76
4.19%
2.49%
—
24.45
Div yield (avg)%
23.41
22.29
23.25
21.95
19.26
18.17
16.87
16.74
18.42
17.84
16.80
17.84
18.84
54
11.00
Payout ratio%
30.30
28.03
25.57
26.50
25.62
25.70
27.99
25.00
26.30
25.15
3.41
25.70
26.00
74
962.7
Shares (diluted)M
804.6
692.9
696.3
619.9
666.6
618.8
554.8
586.1
546.0
488.3
945.2
(6.04%)
(5.72%)
71
5.23
Buyback yield%
9.44
10.91
11.18
9.40
8.67
5.76
3.52
3.41
3.00
1.17
19.24
3.41
7.22
92
0.731
D/E ratiox
2.404
2.397
2.740
2.770
2.765
3.027
3.514
4.236
4.239
4.990
0.749
4.236
2.899
78
1.750
Enterprise value¥B
1.682
1.617
1.727
1.847
1.688
1.885
1.869
1.936
2.112
2.020
0.138
3.66%
1.41%
9
0.698
LT debt¥B
1.904
1.805
1.889
1.800
1.889
2.048
2.258
2.298
2.227
2.184
0.166
2.94%
1.58%
17
Revenue
¥1.473B
2.85%
1.00×
Cost of revenue
¥802.2M
3.39%
1.05×
Operating expenses
¥336.4M
2.32%
0.95×
Goodwill & intangibles
18.87%
Cash and investments
18.64%
Property and equipment
14.80%