1.476
Revenue¥B
1.954
2.073
2.117
2.201
2.251
2.367
2.479
2.554
2.716
2.900
1.605
5.19%
4.35%
95
27.06
Revenue growth%
18.41
19.68
19.33
19.02
18.73
19.27
17.42
16.80
14.07
13.99
13.48
16.80
18.57
21
17.42
Gross margin%
30.28
29.11
30.17
30.68
31.35
30.45
28.52
25.76
28.20
28.58
16.20
28.52
29.64
77
3.39
Operating margin%
12.58
13.35
12.44
11.19
10.89
11.51
14.07
16.12
16.15
14.76
20.52
14.76
12.97
41
2.21
Net margin%
20.13
20.73
22.00
19.75
20.55
21.96
19.82
19.74
19.40
20.09
10.77
19.82
20.11
42
15.85
P/E ratio (avg)x
33.01
30.40
32.40
31.84
34.37
31.27
29.32
26.48
25.44
26.96
17.22
26.96
30.83
77
21.31
EV/EBITx
19.37
17.98
17.70
20.15
20.00
19.92
19.44
22.32
24.76
27.84
10.75
22.32
19.96
69
18.24
FCF yield (avg)%
11.02
12.78
13.83
11.76
14.35
14.62
16.12
17.28
20.13
22.29
22.27
17.28
14.48
32
6.94
FCF margin%
1.40
2.90
2.16
4.06
2.49
0.40
1.14
1.55
3.50
2.54
12.63
1.55
2.32
83
1.180
FCF / Net incomex
1.029
1.064
1.025
0.962
0.971
1.081
1.024
1.044
1.138
1.157
1.480
1.081
1.036
70
4.66
ROIC%
19.05
20.60
18.45
18.08
19.24
17.78
17.52
15.79
13.38
14.49
4.36
15.79
17.93
76
17.69
Return on equity%
22.40
24.08
21.62
23.26
22.58
25.40
27.51
29.57
28.59
27.58
6.48
27.58
24.74
72
25.90
Return on assets%
31.71
30.19
31.80
31.29
32.12
34.04
33.03
32.95
34.15
32.38
17.11
33.03
32.25
47
1.40
EPS¥
0.59
0.57
0.54
0.54
0.53
0.51
0.49
0.47
0.42
0.46
1.44
(2.84%)
(1.98%)
—
25.52
EPS growth%
15.56
13.34
12.01
12.76
12.49
10.58
11.45
11.12
11.86
11.68
8.80
11.45
11.94
93
1.07
Bookvalue per sh¥
0.60
0.57
0.60
0.59
0.64
0.68
0.70
0.65
0.64
0.58
2.99
(1.81%)
0.27%
—
2.03
FCF per share¥
1.33
1.30
1.35
1.38
1.50
1.56
1.70
1.80
1.72
1.70
2.43
2.54%
2.53%
—
1.27
Dividend per sh¥
2.06
2.07
2.04
2.05
1.97
1.96
1.85
1.67
1.43
1.48
0.78
(5.52%)
(3.08%)
—
17.76
Div yield (avg)%
19.31
21.26
23.34
25.34
26.82
25.59
27.24
27.60
28.75
31.52
9.68
27.60
26.20
30
28.95
Payout ratio%
27.61
24.88
23.39
20.83
18.87
17.56
20.15
20.54
20.61
22.81
8.30
20.54
20.72
22
0.428
Shares (diluted)B
0.604
0.657
0.730
0.791
0.814
0.819
0.917
0.980
1.011
1.009
0.431
4.39%
5.67%
24
26.46
Buyback yield%
14.53
12.08
11.42
8.45
5.67
3.61
5.32
5.82
4.37
5.63
24.95
5.32
5.74
38
0.425
D/E ratiox
0.956
0.938
1.104
1.315
1.313
1.330
1.536
1.832
2.219
2.494
1.635
1.832
1.323
89
1.826
Enterprise value¥B
1.269
1.278
1.418
1.496
1.651
1.696
1.801
1.841
1.956
2.165
2.395
5.57%
5.85%
8
1.761
LT debt¥B
2.342
2.247
2.484
2.776
2.958
3.131
3.408
3.218
3.107
3.091
0.301
0.88%
3.19%
92
Revenue
¥2.900B
4.35%
1.00×
Cost of revenue
¥2.030B
4.35%
1.00×
Operating expenses
¥633.4M
4.40%
1.00×
Goodwill & intangibles
20.13%
Cash and investments
18.21%
Property and equipment
16.49%