1.806
Revenue¥B
3.577
3.649
3.617
3.614
3.641
3.608
3.637
3.626
3.651
3.655
2.005
0.08%
0.52%
32
15.82
Revenue growth%
29.93
32.39
29.92
26.96
28.81
29.17
30.47
27.82
25.42
26.31
10.90
27.82
28.99
71
13.37
Gross margin%
3.44
0.90
0.51
0.40
1.69
3.07
1.30
0.40
0.40
0.83
12.24
0.83
0.87
38
19.01
Operating margin%
22.61
24.96
23.93
25.05
22.68
20.14
22.68
20.13
21.16
22.55
10.35
21.16
22.64
39
20.51
Net margin%
9.13
10.88
11.55
11.32
14.27
16.94
15.53
17.19
17.64
19.45
28.57
17.19
14.90
9
13.61
P/E ratio (avg)x
22.23
24.29
27.25
30.08
35.01
35.89
40.78
46.63
53.60
50.64
22.51
46.63
35.45
94
9.034
EV/EBITx
29.52
27.22
24.39
27.24
28.76
28.36
30.88
30.40
32.52
33.40
11.89
30.88
29.14
74
13.23
FCF yield (avg)%
26.71
27.82
29.26
28.78
29.25
26.71
25.30
23.05
20.28
17.35
5.69
23.05
26.71
72
21.15
FCF margin%
30.15
32.58
31.59
34.19
31.84
32.92
32.49
34.08
33.09
33.25
27.31
33.09
32.75
40
1.139
FCF / Net incomex
0.725
0.865
0.863
0.864
1.012
1.012
0.997
0.987
1.114
1.141
0.716
1.012
0.992
16
14.01
ROIC%
17.38
19.29
20.43
20.39
23.24
21.92
22.34
21.56
22.90
24.54
17.28
22.34
21.74
90
11.21
Return on equity%
22.08
20.18
20.00
19.50
21.33
19.55
16.86
19.39
17.80
20.70
25.11
19.39
19.78
90
4.81
Return on assets%
24.92
26.51
24.04
24.35
27.08
29.06
26.87
26.89
26.21
27.89
5.84
26.89
26.69
31
1.34
EPS¥
3.87
4.16
4.24
4.71
4.50
4.70
4.40
4.27
4.05
3.92
1.47
(2.74%)
1.39%
—
17.44
EPS growth%
30.46
28.24
27.24
28.83
28.66
31.22
32.91
35.16
33.48
32.96
11.61
32.96
30.84
45
2.74
Bookvalue per sh¥
2.36
2.08
1.92
1.87
1.74
1.61
1.58
1.72
1.64
1.44
1.65
(3.71%)
(4.31%)
—
0.82
FCF per share¥
0.81
0.79
0.84
0.80
0.89
0.86
0.94
0.90
1.00
1.07
3.65
3.82%
2.19%
—
2.70
Dividend per sh¥
1.62
1.49
1.39
1.52
1.61
1.80
1.82
1.95
2.15
2.31
2.35
7.50%
3.04%
—
28.02
Div yield (avg)%
25.41
22.87
22.49
20.54
20.35
19.93
18.11
18.21
15.76
15.26
22.16
18.11
20.14
32
8.58
Payout ratio%
14.30
14.66
12.01
14.68
13.86
16.27
16.17
13.65
10.66
8.76
23.73
13.65
14.08
10
198.0
Shares (diluted)M
233.8
250.4
263.9
238.5
219.2
211.4
236.5
253.1
261.0
273.8
194.7
4.55%
2.59%
14
29.33
Buyback yield%
24.80
25.04
23.89
22.92
24.84
25.59
26.64
27.84
30.07
27.33
23.29
27.33
25.32
49
0.252
D/E ratiox
0.547
0.534
0.535
0.569
0.571
0.642
0.693
0.706
0.652
0.653
1.727
0.653
0.607
52
2.938
Enterprise value¥B
1.180
1.252
1.336
1.366
1.286
1.320
1.270
1.249
1.154
1.166
1.734
(1.94%)
(1.44%)
56
0.969
LT debt¥B
1.094
1.178
1.129
1.197
1.165
1.274
1.337
1.308
1.325
1.489
0.145
5.03%
2.79%
58
Revenue
¥3.655B
0.52%
1.00×
Cost of revenue
¥2.163B
0.46%
0.99×
Operating expenses
¥861.3M
0.50%
1.00×
Cash and investments
16.60%
Property and equipment
15.67%