2.196
Revenue¥B
2.559
2.682
2.783
2.896
3.022
3.137
3.231
3.339
3.369
3.466
2.345
2.78%
3.57%
21
6.90
Revenue growth%
28.54
28.57
31.47
32.48
30.53
31.43
30.46
33.03
32.26
30.45
28.16
31.43
30.98
42
17.95
Gross margin%
19.86
19.13
21.30
23.88
22.96
20.21
21.54
23.64
23.93
21.15
19.36
21.54
21.42
78
14.99
Operating margin%
18.31
17.95
16.47
14.09
15.70
18.03
20.29
17.44
18.22
17.83
11.98
18.03
17.89
67
18.82
Net margin%
27.49
30.44
28.27
26.93
26.43
27.80
28.33
29.50
31.84
33.50
19.57
29.50
28.30
87
35.35
P/E ratio (avg)x
59.38
66.77
78.29
89.49
91.55
91.25
104.5
107.0
101.8
96.27
17.47
101.8
91.40
28
20.61
EV/EBITx
24.03
23.40
23.57
24.95
24.67
28.36
30.67
31.88
32.97
35.91
6.528
31.88
26.65
78
14.33
FCF yield (avg)%
19.20
18.13
15.15
17.33
18.03
19.83
17.22
19.14
20.06
19.51
16.14
19.51
18.63
7
15.04
FCF margin%
3.63
3.38
1.44
0.40
3.11
4.86
3.94
3.19
1.14
0.40
20.45
3.19
3.15
26
1.366
FCF / Net incomex
0.509
0.495
0.440
0.403
0.415
0.380
0.361
0.377
0.399
0.376
0.312
0.377
0.401
7
14.30
ROIC%
9.20
11.70
13.76
14.88
17.10
15.21
15.01
17.15
15.66
14.63
22.03
15.21
14.95
29
13.40
Return on equity%
28.81
26.78
29.77
28.89
29.11
29.71
29.90
31.18
28.38
27.63
21.93
29.71
29.00
56
10.35
Return on assets%
7.46
9.26
7.81
8.27
7.82
9.20
7.84
10.53
7.89
8.75
3.98
8.75
8.08
33
2.38
EPS¥
4.16
4.42
4.55
4.66
4.80
5.02
5.11
5.50
5.96
6.87
2.63
7.42%
5.55%
—
24.00
EPS growth%
5.88
4.14
6.45
3.95
6.39
8.48
7.34
5.27
3.16
3.48
16.40
5.27
5.57
78
2.24
Bookvalue per sh¥
1.04
1.21
1.38
1.54
1.76
2.02
2.24
2.27
2.47
2.68
1.89
8.72%
9.52%
—
2.25
FCF per share¥
1.73
2.09
2.37
2.50
2.79
3.29
3.68
4.19
4.24
4.48
1.28
9.89%
11.74%
—
1.00
Dividend per sh¥
0.54
0.46
0.41
0.44
0.38
0.37
0.37
0.37
0.34
0.35
1.20
(1.74%)
(4.88%)
—
22.02
Div yield (avg)%
19.29
17.60
19.68
22.54
24.09
24.38
22.87
23.46
24.80
23.73
20.60
23.73
23.16
19
5.67
Payout ratio%
16.64
18.08
21.06
22.92
21.92
24.86
25.29
23.82
24.58
27.09
4.56
24.86
23.37
18
395.9
Shares (diluted)M
459.8
447.9
517.4
591.8
692.0
703.1
818.8
780.9
844.2
900.8
394.1
5.42%
6.70%
75
23.50
Buyback yield%
12.65
12.52
15.11
15.49
13.68
11.80
13.67
15.66
17.68
16.81
19.14
15.66
14.40
32
1.714
D/E ratiox
0.889
1.012
1.147
1.335
1.398
1.319
1.292
1.445
1.539
1.775
0.578
1.445
1.327
29
1.355
Enterprise value¥B
2.393
2.804
3.122
3.694
3.565
4.049
4.786
4.584
4.974
5.547
0.352
9.24%
9.06%
38
0.479
LT debt¥B
2.936
2.959
3.263
3.600
3.863
4.012
4.362
4.423
4.914
5.847
2.951
8.65%
9.10%
55
Revenue
¥3.466B
3.57%
1.00×
Cost of revenue
¥1.847B
3.36%
0.98×
Operating expenses
¥448.2M
3.98%
1.04×
Cash and investments
18.33%
Property and equipment
17.73%