3.280
Revenue¥B
3.477
3.449
3.558
3.523
3.555
3.641
3.668
3.612
3.572
3.664
3.360
0.61%
0.82%
88
12.03
Revenue growth%
10.55
13.33
10.37
12.89
15.00
17.58
17.18
17.23
16.44
13.48
3.70
17.18
14.24
48
22.41
Gross margin%
24.33
22.52
22.17
23.70
24.35
22.88
22.61
21.03
20.88
20.92
17.66
21.03
22.57
38
15.15
Operating margin%
3.36
0.70
0.40
0.72
2.95
2.82
0.74
1.56
1.03
3.45
6.10
1.56
1.30
67
4.83
Net margin%
23.06
20.84
22.70
22.75
23.12
22.25
22.27
21.26
23.76
20.87
21.32
22.25
22.48
20
24.84
P/E ratio (avg)x
30.57
27.29
24.94
22.67
25.39
25.30
26.88
27.24
29.89
30.43
37.10
27.24
27.06
10
21.75
EV/EBITx
13.28
12.99
13.01
14.73
16.51
18.38
21.89
21.96
24.66
24.05
7.083
21.96
17.45
52
10.47
FCF yield (avg)%
16.41
18.09
16.72
16.05
15.38
17.91
18.74
21.17
20.80
18.65
10.34
18.74
18.00
52
6.37
FCF margin%
14.72
16.45
14.68
17.43
19.44
19.78
20.15
17.61
20.13
21.59
16.02
20.13
18.53
20
0.172
FCF / Net incomex
1.754
1.571
1.477
1.410
1.309
1.268
1.288
1.180
1.101
0.995
0.175
1.180
1.299
8
6.09
ROIC%
28.57
29.06
31.01
29.82
28.56
31.38
29.34
27.32
28.31
26.16
28.57
28.31
28.82
28
10.28
Return on equity%
19.83
22.12
22.30
19.45
17.09
14.50
13.64
12.06
11.87
11.00
28.32
12.06
15.80
58
3.30
Return on assets%
28.26
30.79
29.90
28.65
29.44
29.13
29.37
30.39
28.71
28.68
10.66
29.13
29.25
51
0.98
EPS¥
0.41
0.36
0.35
0.34
0.31
0.32
0.28
0.29
0.27
0.24
1.06
(5.33%)
(5.43%)
—
21.47
EPS growth%
17.26
17.41
19.07
20.85
20.69
18.72
18.95
19.15
21.78
24.32
26.07
19.15
19.11
17
1.65
Bookvalue per sh¥
2.02
2.00
2.06
1.90
1.98
2.23
2.19
1.98
2.00
2.19
1.43
2.05%
1.44%
—
1.15
FCF per share¥
1.56
1.67
1.77
1.64
1.57
1.55
1.64
1.81
2.01
2.12
0.46
6.17%
2.96%
—
2.18
Dividend per sh¥
3.43
3.65
3.90
3.81
4.00
4.28
4.83
5.45
5.68
6.43
1.73
9.94%
7.17%
—
20.46
Div yield (avg)%
12.91
15.72
15.44
13.95
11.00
10.13
9.50
11.37
8.99
10.46
22.58
10.13
11.18
9
6.42
Payout ratio%
25.99
26.10
23.42
24.08
26.46
24.71
26.50
28.53
26.47
28.70
21.96
26.50
26.28
6
1.191
Shares (diluted)B
2.099
2.083
2.388
2.542
2.573
2.587
2.542
2.857
3.383
3.390
1.138
5.67%
4.78%
78
25.73
Buyback yield%
20.99
20.24
21.99
24.66
25.99
26.50
28.73
30.68
29.26
28.42
14.87
28.73
26.24
31
0.362
D/E ratiox
1.480
1.375
1.314
1.423
1.306
1.318
1.206
1.173
1.273
1.123
1.658
1.206
1.310
74
0.149
Enterprise value¥B
1.519
1.627
1.475
1.589
1.616
1.628
1.451
1.441
1.505
1.507
0.355
(1.39%)
(0.61%)
81
2.265
LT debt¥B
2.961
3.272
3.890
4.058
4.236
4.959
5.441
5.559
6.528
6.495
3.343
8.92%
8.73%
61
Revenue
¥3.664B
0.82%
1.00×
Cost of revenue
¥2.166B
0.57%
0.98×
Operating expenses
¥804.5M
0.91%
1.01×
Property and equipment
16.00%
Cash and investments
15.73%