4.194
Revenue¥B
9.323
9.497
9.466
9.681
9.460
9.460
9.356
9.439
9.596
9.743
4.607
0.59%
0.54%
11
2.45
Revenue growth%
13.60
10.89
10.83
10.03
12.57
11.29
9.66
11.63
11.18
13.52
27.74
11.29
11.24
39
7.55
Gross margin%
14.81
12.13
11.04
12.06
13.22
15.77
16.15
15.00
14.11
15.57
6.31
15.57
14.46
80
5.12
Operating margin%
31.21
28.54
27.31
29.12
27.22
26.85
25.11
27.05
29.00
30.86
20.94
27.05
27.92
46
19.80
Net margin%
10.22
10.79
12.06
14.24
11.47
8.90
7.92
8.11
10.88
12.59
24.09
8.90
10.84
40
16.66
P/E ratio (avg)x
5.973
6.725
6.552
6.444
6.139
5.672
5.315
5.931
6.410
6.524
29.15
5.931
6.274
84
23.44
EV/EBITx
29.94
27.44
29.31
29.13
27.18
27.48
28.36
24.95
22.25
19.38
29.97
24.95
27.46
75
5.42
FCF yield (avg)%
14.35
12.15
14.97
17.83
15.82
18.30
16.38
16.26
13.97
15.67
24.47
16.26
15.75
64
7.43
FCF margin%
9.24
10.21
9.26
7.57
5.48
8.07
5.78
5.95
4.90
7.65
21.06
5.95
7.61
94
1.123
FCF / Net incomex
0.966
1.087
1.134
1.172
1.369
1.595
1.752
1.899
2.259
2.554
1.420
1.899
1.482
61
2.56
ROIC%
32.74
31.61
30.97
30.01
32.61
30.50
27.77
28.58
27.84
28.56
23.27
28.56
30.25
11
6.20
Return on equity%
27.47
27.85
26.59
23.77
22.69
19.95
18.90
21.85
22.81
22.70
11.06
21.85
22.76
31
3.27
Return on assets%
9.44
7.30
4.66
6.14
8.17
9.95
8.25
10.57
11.51
10.31
27.05
10.31
8.85
71
0.65
EPS¥
0.30
0.33
0.33
0.34
0.37
0.36
0.34
0.37
0.42
0.47
0.67
4.84%
6.17%
—
28.57
EPS growth%
16.23
15.69
13.73
13.49
16.44
15.41
13.31
14.10
14.02
15.58
8.26
14.10
14.76
12
0.46
Bookvalue per sh¥
0.64
0.67
0.58
0.62
0.57
0.59
0.63
0.57
0.54
0.56
0.61
(0.41%)
(1.60%)
—
0.78
FCF per share¥
0.35
0.38
0.40
0.38
0.35
0.36
0.34
0.32
0.29
0.32
0.38
(1.79%)
(1.02%)
—
0.41
Dividend per sh¥
0.36
0.39
0.43
0.42
0.42
0.45
0.48
0.52
0.55
0.53
0.74
4.64%
3.18%
—
17.96
Div yield (avg)%
10.35
9.64
8.22
9.33
7.25
8.46
7.68
9.81
6.94
9.27
22.56
8.46
8.86
43
26.85
Payout ratio%
20.52
22.02
21.67
20.44
18.03
19.14
21.73
22.75
22.70
21.08
8.22
21.73
21.37
72
4.328
Shares (diluted)B
5.345
5.240
5.988
6.983
8.225
8.307
8.708
10.29
9.829
10.29
4.539
4.58%
6.43%
61
13.76
Buyback yield%
10.89
10.17
13.03
15.53
15.39
16.84
19.36
17.88
15.27
16.39
24.09
16.84
15.46
31
1.513
D/E ratiox
1.993
1.990
2.154
2.356
2.266
2.343
2.130
1.935
2.044
2.270
1.708
2.130
2.142
9
4.944
Enterprise value¥B
4.411
4.520
4.570
5.043
4.967
5.344
5.760
5.788
6.070
6.698
2.986
6.16%
4.99%
10
2.793
LT debt¥B
8.764
8.719
9.958
11.73
13.70
15.33
15.26
16.04
17.89
19.00
4.301
6.76%
8.60%
75
Revenue
¥9.743B
0.54%
1.00×
Cost of revenue
¥5.629B
0.38%
0.98×
Operating expenses
¥2.492B
0.75%
1.02×
Property and equipment
19.02%
Cash and investments
17.43%