1.819
Revenue¥B
1.332
1.352
1.406
1.415
1.455
1.491
1.548
1.567
1.625
1.652
1.907
2.57%
2.31%
28
16.05
Revenue growth%
6.00
6.38
7.01
8.64
11.54
12.07
10.95
10.00
7.17
5.53
4.36
10.00
7.91
30
10.48
Gross margin%
23.49
23.40
24.15
23.22
22.68
24.64
27.53
27.36
27.55
27.65
21.01
27.53
24.40
93
16.12
Operating margin%
27.64
24.78
25.86
25.57
27.47
25.64
26.57
28.59
26.57
26.79
18.19
26.57
26.57
68
2.48
Net margin%
26.02
24.79
25.12
27.55
25.83
24.62
26.65
28.83
31.00
30.66
10.66
28.83
26.33
32
30.90
P/E ratio (avg)x
21.32
21.07
22.13
23.12
24.11
28.19
30.94
32.61
38.16
41.52
25.32
32.61
26.15
94
17.40
EV/EBITx
6.479
6.273
5.945
5.996
6.430
6.592
6.709
7.096
6.535
7.256
22.34
6.709
6.507
80
15.32
FCF yield (avg)%
3.38
5.10
6.03
8.67
6.68
4.09
4.26
3.39
2.48
1.78
26.92
3.39
4.18
87
13.58
FCF margin%
25.68
26.46
24.95
25.11
24.08
21.27
22.86
24.84
23.27
20.94
18.39
22.86
24.46
57
1.279
FCF / Net incomex
2.189
2.242
2.548
2.744
2.811
2.827
3.244
3.262
3.190
3.714
0.599
3.244
2.819
95
22.68
ROIC%
24.89
26.33
23.69
22.72
22.42
21.92
20.25
22.05
19.29
17.79
10.24
20.25
22.24
55
24.60
Return on equity%
17.43
18.58
20.10
18.99
20.12
18.14
18.84
21.34
19.70
19.48
5.14
19.48
19.24
81
20.05
Return on assets%
19.03
19.50
18.18
17.85
15.14
12.27
9.63
7.56
8.69
5.99
22.56
8.69
13.70
74
1.34
EPS¥
1.45
1.48
1.37
1.44
1.49
1.41
1.22
1.16
1.08
1.14
1.47
(5.22%)
(2.50%)
—
18.74
EPS growth%
18.75
20.27
19.22
19.16
19.06
19.21
20.86
23.29
20.81
18.62
26.00
20.81
19.21
79
3.87
Bookvalue per sh¥
2.60
2.50
2.46
2.48
2.27
2.48
2.42
2.76
2.70
2.49
3.25
1.83%
(0.12%)
—
1.49
FCF per share¥
4.34
4.42
4.99
6.06
5.93
6.71
7.91
8.55
10.07
11.30
3.90
13.75%
10.99%
—
2.71
Dividend per sh¥
2.26
2.71
2.88
2.90
2.97
3.54
4.20
4.30
4.73
4.90
2.60
10.50%
9.64%
—
8.91
Div yield (avg)%
0.60
1.27
0.40
2.26
0.40
0.40
2.17
0.68
2.59
1.56
2.05
1.56
0.98
88
23.29
Payout ratio%
8.96
10.05
9.47
10.86
11.15
11.61
11.41
14.14
11.19
8.45
6.19
11.41
11.01
34
310.1
Shares (diluted)M
378.1
437.5
464.9
513.8
605.3
608.0
677.6
799.1
813.4
923.7
311.2
8.82%
9.47%
34
3.36
Buyback yield%
22.86
21.78
21.66
23.56
21.07
20.85
22.40
21.32
20.66
23.20
29.89
21.32
21.72
35
1.435
D/E ratiox
0.444
0.499
0.585
0.690
0.744
0.745
0.843
0.812
0.870
0.997
1.617
0.843
0.744
73
0.614
Enterprise value¥B
1.028
1.076
1.089
1.169
1.337
1.477
1.764
1.756
2.089
2.262
1.081
11.09%
9.10%
7
1.001
LT debt¥B
0.702
0.638
0.581
0.577
0.614
0.684
0.678
0.680
0.711
0.739
1.091
3.79%
1.22%
34
Revenue
¥1.652B
2.31%
1.00×
Cost of revenue
¥903.6M
2.33%
1.00×
Operating expenses
¥236.3M
2.22%
0.99×
Property and equipment
22.67%
Cash and investments
14.59%