0.689
Revenue¥B
3.496
3.452
3.391
3.416
3.438
3.477
3.441
3.429
3.430
3.450
0.716
0.07%
(0.03%)
87
23.10
Revenue growth%
28.24
29.00
27.56
26.23
28.08
27.49
29.45
30.44
32.69
34.84
12.49
30.44
28.62
82
2.89
Gross margin%
16.42
15.28
15.27
12.73
11.26
12.80
14.23
12.91
11.16
9.10
15.91
12.80
12.85
74
15.38
Operating margin%
16.40
14.87
13.64
15.03
15.55
13.57
14.88
13.29
14.85
12.54
24.74
13.57
14.86
48
20.50
Net margin%
31.42
33.46
30.86
29.38
27.04
27.05
27.87
30.17
31.97
30.02
24.25
30.02
30.09
92
37.77
P/E ratio (avg)x
32.21
38.30
37.18
41.00
40.09
39.18
38.04
42.51
43.06
49.98
14.03
42.51
39.64
94
32.23
EV/EBITx
54.42
50.10
48.84
48.28
49.71
56.34
52.72
59.05
59.87
57.53
32.81
57.53
53.57
42
10.07
FCF yield (avg)%
21.37
21.21
22.80
25.25
27.70
29.84
28.86
30.69
32.57
31.33
3.06
30.69
28.28
6
4.51
FCF margin%
0.40
0.44
2.75
3.32
6.31
8.31
6.77
6.56
7.50
9.30
18.13
7.50
6.44
55
0.557
FCF / Net incomex
1.173
1.070
1.044
1.116
1.080
1.039
1.064
0.998
1.066
1.054
0.933
1.054
1.065
65
24.41
ROIC%
28.55
29.28
26.56
24.42
26.20
27.46
27.20
29.56
31.66
34.23
21.67
29.56
28.01
19
29.36
Return on equity%
19.01
21.13
22.48
25.01
25.19
23.13
21.58
22.55
20.11
21.99
27.62
21.99
22.23
7
27.76
Return on assets%
33.34
30.42
28.37
25.63
22.67
21.65
23.68
20.76
22.66
22.78
24.80
22.66
23.23
75
3.16
EPS¥
3.66
3.57
4.14
4.01
3.92
4.35
4.68
4.69
5.19
5.06
3.34
5.25%
4.25%
—
28.95
EPS growth%
7.96
5.18
5.22
4.23
7.02
8.24
6.03
8.78
9.12
11.74
3.67
8.78
7.49
80
2.52
Bookvalue per sh¥
2.19
2.45
2.39
2.63
2.42
2.63
2.44
2.45
2.53
2.85
3.49
3.34%
3.59%
—
1.55
FCF per share¥
1.39
1.37
1.29
1.29
1.38
1.45
1.49
1.71
1.83
2.06
0.59
8.24%
5.53%
—
1.71
Dividend per sh¥
2.94
2.80
3.03
3.45
3.96
4.22
4.04
4.24
4.07
4.73
0.79
3.63%
5.03%
—
23.97
Div yield (avg)%
5.11
6.60
4.53
5.76
6.51
8.87
10.66
9.82
10.59
10.23
6.14
10.23
7.73
7
11.35
Payout ratio%
25.97
23.48
21.38
19.57
19.11
17.80
20.14
18.64
16.77
19.64
11.07
18.64
19.60
8
0.463
Shares (diluted)B
0.713
0.706
0.804
0.929
0.891
0.973
1.079
1.166
1.313
1.254
0.477
7.08%
7.33%
59
25.97
Buyback yield%
25.78
24.79
26.03
24.27
22.87
22.45
21.76
20.05
18.14
19.68
20.18
20.05
22.66
72
0.452
D/E ratiox
1.906
2.064
1.835
1.991
1.814
1.948
1.786
1.847
1.920
2.034
0.404
1.920
1.913
84
2.905
Enterprise value¥B
0.885
0.850
0.819
0.872
0.983
1.103
1.089
1.173
1.203
1.323
2.027
6.13%
4.41%
73
2.835
LT debt¥B
4.267
4.287
4.823
5.454
6.097
6.889
7.331
7.337
8.649
8.670
2.486
7.30%
8.86%
83
Revenue
¥3.450B
(0.03%)
1.00×
Cost of revenue
¥1.993B
(0.02%)
1.00×
Operating expenses
¥495.2M
0.07%
1.01×
Property and equipment
17.94%
Cash and investments
16.83%