3.999
Revenue¥B
3.754
3.962
4.139
4.415
4.584
4.786
5.163
5.568
5.878
6.232
4.188
6.34%
5.94%
31
18.17
Revenue growth%
23.82
24.08
24.45
26.66
25.03
27.88
29.73
28.59
29.18
29.85
7.44
29.18
27.27
20
25.74
Gross margin%
5.63
4.93
6.91
6.41
5.37
4.51
6.68
8.20
5.20
3.70
3.49
5.20
5.50
38
19.14
Operating margin%
3.75
5.58
2.58
0.40
0.54
1.12
0.40
1.56
1.39
1.70
11.77
1.39
1.47
66
27.53
Net margin%
10.67
13.44
16.14
15.53
17.42
16.89
19.03
19.54
17.86
20.19
14.86
19.03
17.15
36
32.78
P/E ratio (avg)x
10.64
10.11
10.26
9.317
9.073
10.10
10.85
11.05
11.14
11.73
14.42
11.05
10.45
64
29.25
EV/EBITx
13.87
15.90
17.51
20.13
19.34
19.45
18.29
18.32
20.97
20.21
34.48
19.45
18.83
32
26.31
FCF yield (avg)%
17.39
19.05
18.30
18.86
19.66
19.25
18.96
18.39
16.93
17.52
24.12
18.39
18.63
54
22.05
FCF margin%
24.48
21.91
23.57
23.62
21.57
18.72
18.51
16.46
14.58
13.52
5.08
16.46
20.15
71
1.089
FCF / Net incomex
0.161
0.184
0.200
0.220
0.212
0.202
0.189
0.210
0.211
0.239
1.675
0.210
0.206
7
27.27
ROIC%
18.77
19.42
21.60
21.62
20.27
17.63
16.73
19.04
20.96
23.80
15.36
19.04
19.84
51
29.44
Return on equity%
4.36
4.34
7.14
9.23
12.23
11.78
14.07
13.14
10.36
10.56
28.93
11.78
10.46
19
24.34
Return on assets%
7.14
5.79
7.59
5.72
3.40
2.46
0.87
0.40
2.58
4.78
20.02
2.46
4.09
25
8.67
EPS¥
6.59
6.56
6.06
5.87
6.02
6.82
7.27
7.50
7.76
7.77
9.19
5.23%
2.34%
—
7.69
EPS growth%
31.65
31.18
31.29
32.36
30.23
27.98
28.41
29.17
30.06
30.28
14.23
29.17
30.26
61
2.30
Bookvalue per sh¥
3.56
3.41
3.28
2.93
3.01
3.22
3.32
3.62
3.47
3.34
8.42
2.14%
(0.21%)
—
12.04
FCF per share¥
5.01
5.68
5.39
5.87
5.64
5.20
4.88
4.92
4.91
5.41
3.45
(0.83%)
0.89%
—
10.98
Dividend per sh¥
2.54
2.61
2.58
2.79
2.75
3.09
3.41
3.36
3.23
3.52
7.41
5.08%
3.72%
—
27.15
Div yield (avg)%
28.64
26.98
26.21
23.46
21.52
20.40
20.08
19.34
19.22
20.24
19.79
20.08
20.96
15
7.33
Payout ratio%
18.53
15.63
13.24
13.14
15.59
16.17
19.06
18.38
15.77
15.28
13.27
16.17
15.70
30
220.1
Shares (diluted)M
189.6
171.8
174.0
179.7
189.6
160.8
163.6
150.3
144.8
139.9
219.5
(5.90%)
(4.09%)
37
9.49
Buyback yield%
16.99
16.85
14.30
13.74
11.17
12.38
13.60
13.14
12.67
11.96
27.79
12.67
13.37
69
0.423
D/E ratiox
0.620
0.746
0.851
0.877
1.018
1.031
1.089
1.133
1.236
1.310
1.194
1.133
1.024
31
5.665
Enterprise value¥B
6.257
6.685
6.316
5.504
5.514
6.054
5.330
5.654
5.795
5.137
3.895
(1.41%)
(1.49%)
87
6.926
LT debt¥B
7.863
8.798
9.613
10.61
12.08
13.34
12.90
14.51
15.80
15.29
7.096
4.84%
7.40%
83
Revenue
¥6.232B
5.94%
1.00×
Cost of revenue
¥3.187B
6.12%
1.02×
Operating expenses
¥1.340B
5.33%
0.94×
Property and equipment
20.39%
Cash and investments
16.89%
Goodwill & intangibles
16.34%