7.326
Revenue¥B
7.497
8.223
8.906
9.593
10.48
11.27
12.45
13.38
14.72
15.72
7.554
8.46%
8.33%
36
2.96
Revenue growth%
11.39
9.92
9.34
11.88
13.32
11.61
13.37
12.26
13.02
11.92
21.73
12.26
11.90
90
24.61
Gross margin%
14.76
17.30
16.18
16.21
18.43
18.12
15.58
13.33
14.86
14.26
24.28
14.86
15.88
45
13.71
Operating margin%
23.98
22.78
24.05
24.62
27.55
28.45
26.62
27.52
25.59
24.37
6.44
26.62
25.11
47
4.22
Net margin%
17.46
15.10
12.74
13.79
14.16
16.86
19.58
17.35
17.63
19.89
22.20
17.63
17.11
26
12.34
P/E ratio (avg)x
19.38
20.72
18.80
17.06
18.23
18.12
15.62
16.22
16.67
15.76
21.17
16.22
17.59
13
35.76
EV/EBITx
11.71
12.17
10.96
11.26
11.39
10.03
9.594
9.162
8.790
8.268
14.32
9.162
10.49
66
29.95
FCF yield (avg)%
24.83
24.64
22.45
23.13
25.09
26.52
25.80
28.71
27.86
26.87
20.63
26.87
25.44
54
9.77
FCF margin%
9.35
9.71
12.09
14.80
16.24
18.36
18.58
17.38
19.30
17.33
3.01
18.36
16.79
51
0.922
FCF / Net incomex
0.725
0.722
0.718
0.736
0.692
0.809
0.802
0.896
0.899
0.845
0.724
0.845
0.769
90
23.19
ROIC%
13.19
15.59
16.89
15.45
17.08
18.65
17.36
17.57
19.59
20.87
12.22
18.65
17.22
31
20.25
Return on equity%
6.65
7.88
7.32
10.01
12.19
10.86
8.15
8.45
11.20
9.55
9.60
9.55
9.00
65
20.34
Return on assets%
12.94
13.99
14.63
16.65
19.01
20.48
18.71
20.51
20.84
19.88
10.55
20.48
18.86
73
8.98
EPS¥
1.73
1.84
2.08
1.95
1.89
2.00
2.09
2.19
2.16
2.16
9.99
2.78%
2.70%
—
20.41
EPS growth%
7.50
7.44
8.51
9.82
10.43
7.77
9.45
7.02
4.39
5.27
3.86
7.02
7.64
6
4.21
Bookvalue per sh¥
8.52
9.27
8.60
8.59
8.84
8.16
9.17
9.54
9.97
10.93
5.99
4.35%
2.16%
—
7.94
FCF per share¥
7.38
7.98
6.98
5.97
5.86
6.09
5.65
5.90
6.15
5.71
3.94
(0.49%)
(2.21%)
—
2.12
Dividend per sh¥
9.49
10.16
11.85
11.83
13.63
13.03
13.05
13.04
13.96
15.23
2.45
2.25%
4.82%
—
7.47
Div yield (avg)%
10.96
9.70
10.68
12.65
10.80
13.34
13.16
13.15
14.07
15.94
9.98
13.34
12.90
28
12.64
Payout ratio%
14.12
14.15
14.88
17.32
14.43
14.80
12.77
14.16
13.39
10.97
26.93
13.39
14.16
85
0.455
Shares (diluted)B
0.635
0.594
0.690
0.700
0.707
0.812
0.923
1.011
1.139
1.120
0.479
9.64%
5.83%
70
28.51
Buyback yield%
12.94
12.85
13.12
13.83
12.11
14.17
12.54
11.91
13.72
15.06
25.95
13.72
13.03
29
1.515
D/E ratiox
0.935
0.997
0.967
0.949
0.976
1.079
1.108
1.062
1.221
1.394
0.676
1.108
1.030
32
9.886
Enterprise value¥B
2.750
2.440
2.354
2.222
2.086
2.249
2.491
2.426
2.689
2.629
2.685
4.74%
(1.27%)
70
2.242
LT debt¥B
10.15
11.22
10.33
10.72
11.11
11.30
10.78
12.23
11.31
11.24
6.992
0.23%
0.84%
90
Revenue
¥15.72B
8.33%
1.00×
Cost of revenue
¥7.420B
8.58%
1.02×
Operating expenses
¥3.230B
7.97%
0.97×
Property and equipment
19.99%
Cash and investments
13.47%