20.33
Revenue¥B
17.33
18.76
20.14
21.74
22.96
24.21
25.41
26.90
28.63
30.41
20.91
5.79%
6.44%
24
27.92
Revenue growth%
21.01
23.68
21.19
20.09
22.13
23.31
21.79
23.24
23.70
22.21
23.26
23.24
22.17
93
21.54
Gross margin%
6.93
9.61
10.09
10.93
8.50
7.58
8.04
9.25
11.36
8.87
19.93
8.87
9.06
23
4.06
Operating margin%
19.83
16.87
19.77
21.08
19.30
19.68
22.51
25.41
23.98
24.00
4.34
23.98
20.45
44
11.03
Net margin%
14.70
15.99
18.00
18.03
15.47
13.99
16.00
15.38
14.95
15.40
12.94
15.38
15.44
36
30.21
P/E ratio (avg)x
37.51
37.52
39.69
38.98
46.34
47.50
55.51
66.07
78.61
76.11
20.60
66.07
46.92
93
24.10
EV/EBITx
26.14
27.16
26.68
25.18
21.51
19.60
19.44
17.32
15.48
13.39
20.14
17.32
20.55
55
23.35
FCF yield (avg)%
28.90
26.71
24.97
24.14
26.60
24.66
24.85
27.74
28.39
29.77
13.70
27.74
26.65
61
24.09
FCF margin%
29.04
29.77
31.13
32.21
32.35
35.32
37.53
39.33
37.50
37.95
22.96
37.53
33.83
55
1.688
FCF / Net incomex
0.820
0.822
0.867
0.898
0.998
1.180
1.338
1.498
1.801
2.109
1.338
1.498
1.089
19
8.83
ROIC%
23.50
20.66
20.06
21.29
20.07
22.02
21.90
21.49
24.06
22.43
18.97
22.02
21.70
10
23.52
Return on equity%
16.74
18.97
18.30
20.52
22.92
21.04
20.32
19.65
17.68
18.35
23.32
19.65
19.31
90
9.76
Return on assets%
20.36
18.10
17.54
17.21
15.59
18.56
19.28
16.70
19.41
19.24
27.61
19.24
18.33
91
1.29
EPS¥
0.80
0.85
0.83
0.80
0.78
0.82
0.90
0.83
0.76
0.80
1.39
0.42%
(0.20%)
—
6.54
EPS growth%
2.70
1.93
0.40
1.89
1.10
0.93
1.83
1.84
2.35
1.15
12.40
1.83
1.84
8
1.15
Bookvalue per sh¥
0.88
0.90
0.97
0.96
0.97
1.02
1.03
1.01
1.06
1.17
0.50
3.82%
2.37%
—
0.27
FCF per share¥
0.41
0.49
0.53
0.60
0.60
0.64
0.67
0.72
0.79
0.94
1.78
9.36%
9.02%
—
1.12
Dividend per sh¥
1.75
1.67
1.56
1.52
1.69
1.65
1.59
1.48
1.47
1.46
0.80
(2.84%)
(2.07%)
—
10.81
Div yield (avg)%
27.94
29.03
31.62
31.03
30.64
31.93
33.81
34.01
32.78
32.46
15.69
32.78
31.78
55
22.70
Payout ratio%
9.00
7.74
7.77
9.80
8.77
10.95
10.52
10.04
9.41
7.88
13.80
10.04
9.20
29
8.124
Shares (diluted)B
7.886
8.114
8.105
8.618
9.456
8.992
9.038
9.093
9.659
8.804
8.049
(1.42%)
1.46%
51
6.75
Buyback yield%
29.31
28.85
28.56
30.16
31.59
30.58
32.49
31.98
29.34
27.31
17.03
30.58
29.75
89
1.674
D/E ratiox
1.172
1.156
1.092
1.169
1.314
1.327
1.407
1.341
1.309
1.423
0.553
1.341
1.311
59
18.54
Enterprise value¥B
20.25
18.77
19.61
21.53
24.00
27.54
30.00
31.14
29.93
30.01
4.375
4.57%
5.37%
10
6.479
LT debt¥B
19.50
19.63
20.93
22.57
24.48
27.10
31.49
36.67
40.73
46.33
21.28
13.60%
10.66%
40
Revenue
¥30.41B
6.44%
1.00×
Cost of revenue
¥17.46B
6.46%
1.00×
Operating expenses
¥4.558B
6.00%
0.96×
Cash and investments
18.10%
Property and equipment
15.62%