1.249
Revenue¥B
5.213
5.648
5.970
6.540
7.071
7.667
8.170
8.627
9.260
10.11
1.296
7.41%
7.40%
35
8.91
Revenue growth%
18.24
17.60
15.84
16.73
16.70
16.56
17.37
14.89
16.91
14.98
25.45
16.56
16.72
77
23.89
Gross margin%
26.54
28.61
30.95
29.89
28.39
25.44
23.52
24.69
25.03
26.19
26.07
25.03
26.37
89
25.38
Operating margin%
30.27
31.53
29.52
31.57
32.88
35.41
32.90
33.95
31.07
28.40
3.47
32.90
31.55
46
7.08
Net margin%
22.98
20.76
23.10
23.97
23.91
23.33
22.52
20.57
19.19
18.71
21.18
20.57
22.75
35
29.57
P/E ratio (avg)x
32.77
29.61
30.89
33.73
32.00
29.06
32.12
30.99
33.86
30.73
8.627
30.99
31.49
29
29.44
EV/EBITx
12.57
14.29
14.82
16.68
15.44
16.48
17.67
16.97
17.46
19.56
14.07
17.46
16.58
28
14.93
FCF yield (avg)%
18.46
18.76
20.27
22.62
20.88
21.89
24.70
22.31
20.84
20.98
18.47
21.89
20.93
51
7.67
FCF margin%
2.53
4.80
7.75
9.13
8.62
6.66
9.13
11.26
13.82
16.80
16.35
11.26
8.87
51
0.131
FCF / Net incomex
1.045
0.940
0.946
0.847
0.763
0.849
0.798
0.796
0.829
0.906
1.215
0.829
0.848
87
8.31
ROIC%
27.68
29.61
30.14
30.96
32.98
31.81
29.34
29.19
32.07
31.27
10.56
31.27
30.55
42
16.25
Return on equity%
24.01
23.87
26.84
27.14
24.90
26.92
29.88
31.89
30.03
31.68
11.77
30.03
27.03
6
13.92
Return on assets%
14.06
13.39
16.22
18.43
20.15
21.60
23.09
26.08
27.22
25.79
6.54
25.79
20.87
24
7.12
EPS¥
10.85
11.96
11.39
12.75
12.64
13.38
13.70
12.80
11.73
12.35
7.90
(0.46%)
0.64%
—
5.46
EPS growth%
26.91
26.04
26.23
23.90
25.15
25.46
23.00
25.86
23.28
23.93
13.60
23.93
25.31
40
5.47
Bookvalue per sh¥
13.86
14.05
15.66
14.59
15.88
16.06
17.01
19.30
18.33
16.96
5.04
1.32%
2.38%
—
11.10
FCF per share¥
16.08
15.61
14.65
14.44
14.05
13.18
14.04
13.73
13.68
15.71
3.40
2.26%
0.92%
—
2.80
Dividend per sh¥
3.66
3.52
3.48
3.44
3.63
3.41
3.76
4.10
4.51
5.00
7.51
6.61%
2.63%
—
12.32
Div yield (avg)%
18.18
19.46
19.51
21.62
20.42
23.13
24.22
24.02
22.25
24.26
26.94
24.02
21.94
63
6.66
Payout ratio%
3.04
1.21
0.40
3.24
1.85
3.57
3.47
2.49
2.20
0.40
27.47
2.49
2.34
68
440.8
Shares (diluted)M
388.4
405.6
419.8
458.4
468.7
453.2
498.1
473.1
412.0
433.0
446.3
(1.57%)
0.10%
87
5.78
Buyback yield%
21.36
22.70
22.50
19.65
20.31
19.34
17.98
19.39
19.69
17.95
18.68
19.34
19.67
71
0.842
D/E ratiox
1.785
1.707
1.684
1.833
1.906
2.099
2.124
2.341
2.474
2.702
1.463
2.341
2.002
49
5.742
Enterprise value¥B
2.947
2.870
3.150
3.207
3.548
3.491
3.884
3.927
3.958
3.851
2.078
1.65%
2.52%
49
1.138
LT debt¥B
10.24
10.98
12.02
13.16
13.21
15.45
17.86
21.56
23.50
25.23
10.69
13.82%
10.07%
11
Revenue
¥10.11B
7.40%
1.00×
Cost of revenue
¥5.697B
7.57%
1.02×
Operating expenses
¥2.245B
7.07%
0.97×
Cash and investments
18.08%
Property and equipment
16.38%