5.086
Revenue¥B
2.415
2.663
2.954
3.188
3.447
3.808
4.041
4.431
4.698
5.154
5.200
8.37%
8.53%
21
11.37
Revenue growth%
4.54
3.45
3.81
3.23
0.89
0.67
0.40
3.30
4.99
3.80
3.11
3.30
3.37
57
7.32
Gross margin%
5.69
6.63
8.38
9.88
8.02
10.76
9.66
8.77
7.60
6.07
20.97
8.77
8.20
16
27.88
Operating margin%
12.38
14.72
16.20
18.01
15.65
16.23
18.19
17.51
18.04
16.10
27.07
17.51
16.22
27
14.04
Net margin%
14.01
16.01
16.63
17.99
16.54
15.33
17.06
17.60
17.38
20.27
7.51
17.38
16.84
73
28.38
P/E ratio (avg)x
48.89
54.67
49.81
54.90
53.01
56.23
51.94
53.19
54.50
53.66
11.27
53.66
53.43
70
20.72
EV/EBITx
16.27
15.62
16.05
16.61
16.31
18.19
18.96
19.20
17.83
17.15
22.06
18.19
16.88
86
7.36
FCF yield (avg)%
30.15
28.16
30.88
30.77
31.50
34.10
35.69
33.13
32.88
34.42
21.85
34.10
32.19
65
22.59
FCF margin%
2.31
0.40
0.40
0.40
0.40
1.65
2.51
0.40
2.12
1.01
9.21
1.65
0.71
17
1.210
FCF / Net incomex
2.000
2.314
2.289
2.224
2.468
2.425
2.592
3.078
3.628
3.586
1.140
3.078
2.446
33
4.65
ROIC%
30.11
30.42
29.35
28.32
28.23
27.86
26.06
27.42
26.33
27.29
6.37
27.29
28.04
15
3.55
Return on equity%
13.84
14.36
13.05
12.18
10.83
10.54
8.41
9.31
8.04
6.03
17.58
8.41
10.69
20
26.67
Return on assets%
31.50
30.23
31.31
34.23
33.87
34.55
34.58
37.06
39.33
39.97
26.18
37.06
34.39
17
15.00
EPS¥
3.92
3.81
3.68
4.06
3.67
4.04
4.30
4.69
4.26
3.79
16.27
0.63%
(0.39%)
—
29.80
EPS growth%
4.55
5.72
3.85
5.48
4.03
2.47
4.90
4.44
6.54
7.49
25.20
4.90
4.73
92
7.77
Bookvalue per sh¥
12.74
11.28
12.34
11.15
10.25
9.41
8.91
8.34
7.19
7.29
3.52
(6.59%)
(5.09%)
—
14.02
FCF per share¥
27.53
29.01
30.50
32.69
35.69
41.15
38.98
43.18
41.30
38.78
8.78
1.67%
4.83%
—
17.51
Dividend per sh¥
28.88
27.26
28.09
27.06
29.06
28.23
28.10
29.60
31.12
29.15
14.91
0.06%
1.35%
—
11.20
Div yield (avg)%
14.00
16.22
17.72
19.28
21.09
21.11
21.93
19.82
19.70
18.78
8.02
19.82
19.49
38
25.72
Payout ratio%
5.66
6.22
6.13
7.82
5.64
8.17
8.78
11.23
12.40
13.98
14.77
11.23
8.00
89
235.6
Shares (diluted)M
308.3
365.9
435.8
528.0
547.9
641.4
639.6
762.0
747.8
773.3
236.3
7.13%
11.71%
31
6.51
Buyback yield%
22.03
19.38
22.30
22.59
23.26
20.63
22.37
22.56
19.88
19.50
9.24
20.63
22.17
16
0.407
D/E ratiox
1.357
1.622
1.755
1.858
1.931
2.083
2.443
2.769
3.063
3.392
0.804
2.769
2.007
24
5.661
Enterprise value¥B
5.908
6.153
5.429
5.341
5.854
6.275
5.820
5.740
5.429
5.249
2.426
(2.16%)
(1.93%)
48
5.597
LT debt¥B
8.867
10.14
9.557
9.577
10.93
11.60
12.52
13.00
13.48
13.11
4.494
3.70%
3.68%
9
Revenue
¥5.154B
8.53%
1.00×
Cost of revenue
¥2.702B
8.04%
0.96×
Operating expenses
¥1.125B
9.21%
1.06×
Property and equipment
16.54%
Cash and investments
15.83%