1.114
Revenue¥B
1.824
1.874
1.877
1.880
1.922
1.926
1.959
1.995
2.026
2.058
1.245
1.38%
1.17%
62
7.28
Revenue growth%
17.47
14.61
11.93
10.03
7.98
7.74
8.68
7.63
7.88
9.80
15.47
7.88
9.24
88
9.29
Gross margin%
3.64
4.33
6.08
6.91
5.04
5.46
8.28
9.68
7.60
4.80
17.63
7.60
5.77
9
26.19
Operating margin%
22.69
20.96
23.77
23.73
21.29
21.91
19.48
20.38
19.89
18.48
7.81
19.89
21.12
11
15.75
Net margin%
3.30
0.40
2.04
0.40
1.40
3.40
2.11
2.00
4.70
3.30
22.94
3.30
2.08
73
24.35
P/E ratio (avg)x
18.05
17.83
18.07
18.70
15.91
15.37
13.87
12.26
12.11
11.91
13.98
12.26
15.64
83
34.80
EV/EBITx
12.96
11.70
12.37
11.39
10.98
11.15
12.33
11.40
11.68
11.85
13.95
11.68
11.69
65
3.57
FCF yield (avg)%
23.35
22.71
21.58
22.49
24.14
23.53
25.37
25.16
25.62
28.59
25.25
25.37
23.83
36
23.65
FCF margin%
24.95
27.90
29.97
28.10
28.46
27.38
25.67
24.95
27.17
25.07
10.38
25.67
27.28
20
0.149
FCF / Net incomex
1.336
1.487
1.413
1.310
1.236
1.275
1.147
1.151
1.053
0.940
1.547
1.147
1.255
64
4.22
ROIC%
29.03
31.63
30.56
32.26
32.53
30.38
28.53
31.01
33.84
34.97
17.58
31.01
31.32
65
6.85
Return on equity%
15.21
13.37
13.09
14.91
12.44
10.29
11.17
13.69
15.25
12.40
13.34
12.40
13.23
70
25.20
Return on assets%
9.34
10.92
9.26
11.45
9.57
8.69
8.57
11.45
13.70
13.63
3.60
11.45
10.25
11
2.20
EPS¥
2.42
2.79
3.05
2.87
2.94
3.31
3.72
4.06
4.57
5.12
2.39
11.69%
7.08%
—
6.00
EPS growth%
23.76
24.52
26.05
23.99
22.57
24.97
23.06
21.27
21.20
22.13
24.67
22.13
23.41
76
2.36
Bookvalue per sh¥
1.65
1.54
1.46
1.65
1.80
1.95
2.11
2.27
2.48
2.60
2.50
7.66%
5.68%
—
1.38
FCF per share¥
4.38
4.80
5.18
5.44
6.16
6.39
6.76
6.92
7.63
8.05
2.08
5.48%
6.44%
—
3.61
Dividend per sh¥
1.50
1.55
1.63
1.53
1.42
1.35
1.27
1.32
1.38
1.22
3.54
(2.93%)
(3.24%)
—
22.61
Div yield (avg)%
17.58
17.30
17.57
18.20
16.86
17.57
15.75
15.17
14.30
12.74
5.22
15.17
17.08
84
7.97
Payout ratio%
0.40
0.40
3.36
5.88
7.91
8.77
8.85
11.40
12.09
12.21
20.59
11.40
8.34
5
194.3
Shares (diluted)M
144.2
124.1
132.0
139.7
149.6
151.9
138.9
123.7
110.3
99.49
188.3
(7.83%)
(4.36%)
45
14.72
Buyback yield%
23.69
23.77
20.94
19.57
20.79
22.31
25.27
25.58
28.27
26.55
15.28
25.58
23.73
55
0.168
D/E ratiox
0.092
0.094
0.093
0.096
0.085
0.087
0.084
0.084
0.073
0.078
0.758
0.084
0.086
7
0.881
Enterprise value¥B
1.258
1.440
1.680
1.656
1.802
2.009
1.998
2.208
2.601
2.920
0.173
10.14%
9.45%
17
1,794
LT debt¥M
833.3
756.6
705.2
746.7
753.9
802.6
870.1
856.1
791.0
708.9
272.4
(1.22%)
(2.28%)
82
Revenue
¥2.058B
1.17%
1.00×
Cost of revenue
¥1.441B
1.17%
1.00×
Operating expenses
¥332.1M
1.72%
1.06×
Cash and investments
19.12%
Property and equipment
19.06%
Goodwill & intangibles
16.16%