6.279
Revenue¥B
6.126
6.409
6.629
6.866
7.208
7.696
8.037
8.336
8.916
9.280
6.561
5.18%
4.82%
38
26.38
Revenue growth%
0.40
1.87
0.40
0.40
3.26
6.21
6.83
4.35
2.33
2.44
11.79
4.35
2.38
11
13.63
Gross margin%
12.31
10.50
10.84
10.76
13.28
13.85
14.43
16.08
18.22
16.60
14.69
16.08
13.57
13
24.98
Operating margin%
19.34
17.66
20.56
23.25
21.48
19.73
17.98
18.80
19.85
19.39
27.24
19.39
19.56
6
28.71
Net margin%
12.74
15.35
13.79
12.17
14.43
16.04
18.97
18.55
17.23
15.37
18.79
17.23
15.36
82
28.25
P/E ratio (avg)x
21.15
23.21
22.24
23.70
24.97
28.20
27.67
31.84
31.13
30.76
31.80
30.76
26.32
76
33.99
EV/EBITx
14.53
14.50
12.94
13.52
14.08
13.07
13.86
12.31
11.21
10.59
36.54
12.31
13.29
15
21.46
FCF yield (avg)%
4.26
4.69
6.82
7.21
4.49
2.43
0.40
0.40
1.30
0.40
23.44
0.40
3.34
41
12.70
FCF margin%
22.87
22.01
24.51
26.58
26.03
24.65
23.83
26.79
26.93
24.20
7.14
24.65
24.58
44
1.316
FCF / Net incomex
0.368
0.363
0.383
0.416
0.411
0.439
0.474
0.507
0.499
0.486
0.574
0.486
0.427
61
10.84
ROIC%
12.79
14.99
12.01
10.46
11.76
14.73
12.93
14.33
17.14
16.59
7.93
14.73
13.63
9
4.49
Return on equity%
11.05
12.97
11.35
9.60
6.81
7.55
10.42
10.71
10.61
12.35
22.75
10.61
10.66
36
4.42
Return on assets%
1.46
1.92
0.40
3.25
0.97
1.41
0.54
0.40
0.40
1.49
21.22
0.54
1.19
56
12.93
EPS¥
35.69
33.25
35.70
32.05
30.06
31.37
32.50
31.41
28.77
28.43
14.41
(1.11%)
(2.19%)
—
27.51
EPS growth%
7.68
5.47
7.65
4.84
5.86
3.70
6.39
6.80
4.21
6.15
20.52
6.15
6.01
85
48.10
Bookvalue per sh¥
55.64
63.40
62.67
63.27
68.15
67.49
68.58
78.57
83.86
94.01
25.30
6.65%
5.99%
—
53.43
FCF per share¥
11.19
10.17
9.99
8.67
9.09
8.99
8.36
8.55
7.67
6.93
23.85
(5.28%)
(4.19%)
—
8.52
Dividend per sh¥
13.76
13.62
15.50
16.96
20.06
22.04
25.19
25.21
25.74
29.70
16.15
8.16%
8.36%
—
22.84
Div yield (avg)%
21.95
24.70
25.72
23.67
24.92
26.82
24.02
22.84
22.70
23.49
17.27
23.49
23.84
67
11.49
Payout ratio%
16.41
19.36
18.68
17.21
15.34
17.76
18.32
20.11
19.35
21.21
9.63
19.35
18.50
17
184.4
Shares (diluted)M
126.3
124.2
114.2
119.4
121.1
131.5
121.7
124.3
126.4
113.3
180.6
(1.32%)
(2.35%)
86
7.10
Buyback yield%
22.56
24.62
26.71
28.40
25.41
25.89
27.36
29.84
26.88
29.63
10.30
27.36
26.79
82
0.299
D/E ratiox
2.050
2.071
2.448
2.658
3.000
2.996
2.984
3.253
3.142
3.374
1.042
3.142
2.990
40
1.003
Enterprise value¥B
8.104
9.245
9.616
9.403
9.391
10.45
10.05
11.21
11.77
11.61
6.867
4.34%
4.43%
15
5.797
LT debt¥B
8.670
8.132
7.345
7.951
7.933
7.147
7.672
8.230
8.772
7.857
3.579
(0.19%)
(0.07%)
9
Revenue
¥9.280B
4.82%
1.00×
Cost of revenue
¥5.540B
4.43%
0.96×
Operating expenses
¥2.341B
5.34%
1.05×
Property and equipment
18.01%
Cash and investments
15.77%