0.109
Revenue¥B
1.857
1.864
1.830
1.879
1.912
1.918
1.966
2.024
1.993
2.028
0.121
1.19%
0.90%
37
11.64
Revenue growth%
7.28
9.93
8.85
9.28
9.22
11.31
13.81
12.93
12.81
12.24
15.15
12.81
10.62
66
2.01
Gross margin%
19.61
21.08
20.78
21.71
22.16
20.25
19.27
22.14
19.37
18.94
9.79
19.37
20.52
57
5.16
Operating margin%
27.53
28.77
28.15
27.45
27.52
24.65
26.00
28.97
28.71
27.30
8.67
27.30
27.53
31
9.04
Net margin%
18.55
19.53
21.00
20.73
23.08
22.90
21.66
19.73
20.96
21.48
22.46
21.48
20.98
58
19.60
P/E ratio (avg)x
50.38
54.95
59.86
59.89
66.87
79.70
92.11
89.22
96.41
104.4
35.44
92.11
73.28
48
15.05
EV/EBITx
16.83
14.58
15.13
16.46
16.56
14.68
15.61
14.46
14.17
13.24
14.18
14.46
14.90
36
18.93
FCF yield (avg)%
27.62
27.67
27.32
30.03
29.96
32.19
33.21
32.99
35.19
33.12
16.93
33.12
31.11
28
22.51
FCF margin%
8.23
9.12
10.44
9.32
10.14
9.89
7.35
6.37
6.39
9.15
15.15
7.35
9.13
42
0.636
FCF / Net incomex
1.607
1.544
1.738
1.826
1.780
1.917
2.097
1.949
2.051
1.939
0.560
1.949
1.872
52
16.62
ROIC%
21.46
19.25
21.55
18.91
19.91
17.19
17.18
16.13
16.86
17.17
22.71
17.17
18.05
38
12.84
Return on equity%
21.85
19.13
19.61
17.29
14.78
14.62
14.71
17.37
20.06
17.72
9.93
17.37
17.55
62
17.25
Return on assets%
31.88
34.44
33.15
36.10
38.68
38.48
40.52
41.95
43.54
41.90
11.79
41.90
38.58
55
1.12
EPS¥
0.29
0.28
0.33
0.37
0.37
0.41
0.49
0.58
0.65
0.72
1.16
14.06%
9.56%
—
4.81
EPS growth%
15.35
16.48
13.53
14.07
15.81
14.32
17.02
14.40
11.68
11.57
3.00
14.32
14.36
62
0.62
Bookvalue per sh¥
1.35
1.33
1.43
1.35
1.52
1.55
1.65
1.82
1.94
1.91
1.06
4.61%
3.88%
—
0.88
FCF per share¥
1.36
1.53
1.49
1.49
1.66
1.86
2.05
2.07
2.02
1.96
0.31
3.41%
3.76%
—
1.23
Dividend per sh¥
1.28
1.21
1.19
1.16
1.24
1.12
1.13
1.05
1.07
0.99
0.74
(4.33%)
(3.30%)
—
20.57
Div yield (avg)%
27.38
28.49
28.81
27.25
27.20
26.71
24.43
24.61
25.10
25.92
4.68
25.10
26.95
40
14.45
Payout ratio%
23.12
23.52
21.37
23.25
24.50
22.16
22.98
21.49
18.88
19.96
27.83
21.49
22.57
94
1.350
Shares (diluted)B
1.220
1.272
1.241
1.235
1.082
0.962
0.876
0.884
0.791
0.803
1.367
(5.80%)
(4.24%)
53
9.21
Buyback yield%
24.45
26.78
25.89
26.36
25.89
25.89
26.08
28.57
29.96
29.94
22.68
28.57
26.22
40
1.196
D/E ratiox
1.209
1.327
1.331
1.235
1.378
1.465
1.348
1.527
1.490
1.469
1.747
1.469
1.363
46
1.614
Enterprise value¥B
1.954
1.887
1.941
2.000
1.907
2.029
2.091
2.111
2.205
1.939
0.365
0.34%
(0.79%)
41
1.151
LT debt¥B
0.128
0.115
0.126
0.142
0.143
0.133
0.128
0.120
0.109
0.121
2.255
(3.23%)
0.55%
55
Revenue
¥2.028B
0.90%
1.00×
Cost of revenue
¥1.240B
0.46%
0.96×
Operating expenses
¥438.0M
1.79%
1.09×
Property and equipment
19.87%
Cash and investments
19.28%