5.268
Revenue¥B
5.628
5.931
6.208
6.395
6.624
7.058
7.486
7.634
7.915
8.394
5.584
4.85%
4.41%
64
14.01
Revenue growth%
12.38
9.63
8.62
6.09
4.02
5.57
3.31
5.86
7.01
7.47
27.22
5.86
6.55
22
2.78
Gross margin%
19.10
17.94
19.49
18.01
18.57
20.66
22.16
21.57
23.30
24.87
26.56
22.16
20.07
73
18.67
Operating margin%
26.31
24.13
23.46
23.53
22.28
21.47
19.02
21.41
23.44
20.45
23.26
21.41
22.86
52
20.01
Net margin%
24.67
23.47
25.93
23.67
22.81
22.30
20.58
20.93
19.68
21.31
13.30
20.93
22.55
68
30.61
P/E ratio (avg)x
28.66
31.61
35.62
39.12
37.68
42.11
43.04
43.89
49.36
55.54
34.94
43.89
40.61
47
23.92
EV/EBITx
19.01
19.46
18.50
18.26
18.92
18.53
17.82
16.80
16.63
17.86
29.16
17.82
18.38
70
10.40
FCF yield (avg)%
24.22
24.73
24.62
24.24
22.13
24.52
21.68
20.85
19.84
16.97
19.46
20.85
23.18
27
6.35
FCF margin%
17.49
18.83
20.42
22.33
21.69
20.49
23.04
25.22
22.79
24.42
2.27
23.04
22.01
42
1.406
FCF / Net incomex
1.083
1.140
1.216
1.249
1.203
1.295
1.497
1.762
1.828
1.892
0.598
1.762
1.272
86
23.38
ROIC%
15.92
16.98
15.83
15.99
13.39
12.06
11.16
12.60
10.33
10.91
12.88
11.16
13.00
92
8.74
Return on equity%
25.80
23.70
22.51
24.24
22.11
24.62
27.40
27.49
29.59
29.94
11.85
27.49
25.21
22
27.76
Return on assets%
11.61
12.82
10.19
12.33
9.82
9.77
8.02
6.87
6.23
9.04
26.84
8.02
9.79
43
1.57
EPS¥
1.16
1.19
1.25
1.27
1.31
1.30
1.34
1.38
1.45
1.48
1.70
2.58%
2.96%
—
26.37
EPS growth%
21.75
20.04
22.02
22.24
20.10
17.54
19.75
18.53
16.88
18.32
17.05
18.32
19.89
39
1.42
Bookvalue per sh¥
1.69
1.69
1.90
2.17
2.14
2.33
2.25
2.66
2.66
2.58
0.61
3.87%
5.46%
—
0.76
FCF per share¥
2.23
2.34
2.77
2.82
2.76
3.26
3.42
4.04
4.71
5.05
0.32
12.80%
9.35%
—
0.53
Dividend per sh¥
1.49
1.57
1.39
1.29
1.15
1.02
0.92
0.91
0.83
0.77
1.52
(7.82%)
(5.71%)
—
11.08
Div yield (avg)%
0.80
1.88
4.39
6.05
4.96
3.15
4.13
4.42
4.18
6.38
15.95
4.18
4.29
30
14.68
Payout ratio%
1.07
4.07
5.46
5.78
6.51
7.57
5.59
7.59
5.24
7.20
19.77
7.20
5.68
76
2.024
Shares (diluted)B
3.655
3.744
3.842
3.779
4.039
4.442
5.024
5.869
6.810
8.008
2.022
14.67%
9.81%
37
4.93
Buyback yield%
5.47
4.26
2.81
3.74
4.97
3.88
4.68
7.44
10.21
10.82
16.66
7.44
4.83
83
0.628
D/E ratiox
1.293
1.530
1.491
1.471
1.456
1.461
1.638
1.946
2.060
2.366
1.225
1.946
1.511
40
4.538
Enterprise value¥B
5.124
5.189
4.980
4.795
5.335
5.533
5.924
5.704
6.290
5.764
0.488
1.56%
1.48%
48
3.950
LT debt¥B
3.688
3.217
3.440
3.293
3.505
3.419
3.564
3.942
4.072
4.518
5.211
5.21%
1.60%
93
Revenue
¥8.394B
4.41%
1.00×
Cost of revenue
¥5.876B
4.41%
1.00×
Operating expenses
¥1.123B
4.97%
1.05×
Property and equipment
18.87%
Cash and investments
18.22%