2.818
Revenue¥B
2.038
2.042
2.146
2.151
2.207
2.257
2.295
2.375
2.436
2.530
2.956
2.78%
2.69%
62
19.31
Revenue growth%
15.56
15.84
17.04
17.59
17.92
16.44
16.54
18.50
17.66
20.41
14.30
17.66
17.32
33
21.38
Gross margin%
12.08
15.00
15.78
14.32
12.60
12.47
14.35
15.90
13.13
15.54
22.25
14.35
14.33
56
16.04
Operating margin%
26.70
25.77
25.06
27.55
28.72
27.77
27.66
25.06
26.73
25.69
23.89
26.73
26.71
76
23.49
Net margin%
10.04
7.09
7.44
10.43
13.29
11.77
12.31
9.50
8.92
6.91
18.91
9.50
9.77
47
23.32
P/E ratio (avg)x
50.35
50.16
56.52
61.61
71.36
84.49
99.37
110.1
117.6
127.8
28.79
110.1
77.93
48
30.28
EV/EBITx
23.69
27.67
28.09
31.71
38.33
39.17
38.06
40.57
44.50
46.15
24.41
40.57
38.19
7
6.76
FCF yield (avg)%
22.96
21.18
20.58
20.73
21.99
20.06
22.59
25.11
23.49
23.95
16.04
23.49
22.29
55
3.06
FCF margin%
7.61
6.95
6.42
9.37
6.65
5.34
6.30
5.95
4.27
1.51
13.59
5.34
6.36
49
0.236
FCF / Net incomex
0.459
0.540
0.539
0.592
0.641
0.730
0.837
0.853
0.926
1.042
1.196
0.853
0.685
35
20.88
ROIC%
18.08
15.71
16.36
14.48
16.69
16.36
16.28
16.46
15.56
14.07
8.23
16.28
16.32
35
2.85
Return on equity%
9.00
9.27
6.48
7.99
9.72
11.13
10.40
10.00
11.99
13.31
25.50
11.13
9.86
43
10.28
Return on assets%
7.60
5.39
2.65
3.38
0.56
0.56
1.77
0.72
0.40
0.40
13.97
0.56
1.24
50
2.58
EPS¥
1.13
1.17
1.30
1.40
1.49
1.50
1.59
1.79
1.77
2.01
2.79
6.27%
6.62%
—
28.81
EPS growth%
31.17
30.88
32.28
29.70
27.44
29.30
27.49
26.44
25.60
26.90
26.23
26.90
28.40
71
1.41
Bookvalue per sh¥
3.31
3.66
4.30
4.55
4.58
5.22
5.04
4.79
5.08
5.79
1.62
4.77%
6.76%
—
1.14
FCF per share¥
3.49
3.29
3.25
3.82
4.09
4.43
4.43
4.92
5.32
5.10
1.24
4.51%
4.44%
—
1.56
Dividend per sh¥
3.07
2.92
2.57
2.75
2.83
2.89
3.11
3.35
3.34
3.29
1.79
3.06%
(0.69%)
—
19.11
Div yield (avg)%
16.87
17.76
19.60
22.41
21.63
24.46
25.70
22.77
25.23
25.44
16.37
25.23
22.59
37
27.05
Payout ratio%
22.37
20.59
22.14
24.77
23.59
24.63
21.82
23.40
21.24
21.29
26.76
21.82
22.26
93
0.619
Shares (diluted)B
1.006
1.203
1.368
1.330
1.463
1.667
1.636
1.881
1.943
1.964
0.637
6.07%
8.51%
95
7.04
Buyback yield%
34.97
37.25
34.60
36.69
38.88
36.89
38.04
36.15
38.89
36.18
26.04
36.89
36.79
80
1.154
D/E ratiox
0.195
0.210
0.220
0.221
0.232
0.266
0.286
0.317
0.322
0.302
0.126
0.302
0.249
42
3.032
Enterprise value¥B
4.079
4.535
5.141
5.737
5.744
6.398
7.648
9.066
9.264
10.52
3.424
12.86%
11.19%
61
2.156
LT debt¥B
1.132
1.077
1.155
1.233
1.242
1.096
0.984
1.008
1.120
1.128
3.251
(1.90%)
1.09%
80
Revenue
¥2.530B
2.69%
1.00×
Cost of revenue
¥1.468B
2.70%
1.00×
Operating expenses
¥390.4M
1.73%
0.91×
Property and equipment
21.38%
Cash and investments
14.68%