0.688
Revenue¥B
2.071
2.205
2.410
2.560
2.778
2.964
3.162
3.331
3.533
3.745
0.742
6.16%
6.92%
31
22.90
Revenue growth%
4.32
2.65
2.68
1.55
4.44
6.38
4.76
3.80
4.14
4.36
5.96
4.36
4.23
48
24.30
Gross margin%
31.74
30.61
30.44
32.40
35.07
36.86
34.34
36.45
34.01
32.80
5.33
34.34
33.41
89
27.41
Operating margin%
26.43
27.49
27.19
26.32
27.31
28.44
29.03
29.96
27.33
25.88
18.06
28.44
27.32
69
3.60
Net margin%
1.02
0.40
0.40
1.50
0.40
0.40
0.40
0.40
0.40
0.40
17.88
0.40
0.40
47
18.89
P/E ratio (avg)x
8.007
7.343
6.658
6.961
6.808
6.385
5.718
6.025
5.524
5.679
14.75
5.718
6.521
21
36.29
EV/EBITx
32.39
33.12
32.95
38.55
46.37
50.25
52.32
57.99
59.89
69.47
23.66
57.99
48.31
65
4.33
FCF yield (avg)%
5.59
4.03
5.22
6.03
3.12
0.40
0.40
0.40
0.40
0.40
19.43
0.40
1.76
63
12.02
FCF margin%
23.67
23.82
21.65
21.18
18.57
15.60
18.01
17.95
20.48
23.05
15.42
18.01
20.83
70
1.606
FCF / Net incomex
1.449
1.318
1.145
1.131
1.050
0.952
1.040
1.051
1.118
1.166
0.822
1.051
1.125
23
5.83
ROIC%
19.83
18.29
17.28
19.48
17.24
16.04
13.83
12.91
15.52
14.00
19.30
14.00
16.64
34
10.21
Return on equity%
5.89
5.17
2.60
1.61
0.94
0.40
0.40
0.40
0.40
0.40
9.88
0.40
0.67
71
8.36
Return on assets%
4.66
4.86
6.44
6.00
8.26
6.25
8.55
6.82
6.91
6.28
22.25
6.82
6.36
91
1.03
EPS¥
1.22
1.27
1.37
1.48
1.41
1.42
1.55
1.39
1.52
1.49
1.15
1.10%
1.87%
—
17.46
EPS growth%
23.37
23.37
23.84
26.64
27.27
24.71
26.43
24.57
22.23
25.03
23.87
24.71
24.64
88
1.31
Bookvalue per sh¥
1.60
1.56
1.48
1.61
1.47
1.40
1.53
1.61
1.45
1.38
1.75
(1.26%)
(1.50%)
—
1.55
FCF per share¥
0.71
0.63
0.69
0.68
0.74
0.71
0.71
0.63
0.64
0.63
0.66
(3.34%)
(1.84%)
—
1.59
Dividend per sh¥
1.18
1.13
1.04
0.96
0.85
0.90
0.86
0.83
0.73
0.80
1.13
(1.22%)
(3.20%)
—
15.03
Div yield (avg)%
14.17
17.14
17.96
18.44
18.80
19.91
18.54
16.64
18.27
18.75
4.82
18.54
18.35
86
21.66
Payout ratio%
17.42
15.88
14.04
15.71
12.99
10.72
11.75
11.88
8.94
8.67
5.52
10.72
12.43
34
937.3
Shares (diluted)M
807.9
805.4
776.1
868.3
835.6
843.0
845.0
771.8
769.9
710.8
938.4
(3.18%)
(2.39%)
72
9.47
Buyback yield%
31.06
32.21
32.88
34.81
36.91
38.81
36.35
38.66
38.73
39.57
24.45
38.73
36.63
55
1.431
D/E ratiox
0.982
1.141
1.118
1.098
1.230
1.419
1.646
1.741
2.042
2.227
0.484
1.741
1.324
38
2.754
Enterprise value¥B
2.181
2.076
2.335
2.458
2.524
2.555
2.402
2.723
2.844
2.566
3.255
0.33%
2.23%
10
0.670
LT debt¥B
1.450
1.602
1.623
1.622
1.554
1.788
2.080
2.235
2.358
2.517
3.428
10.13%
6.72%
40
Revenue
¥3.745B
6.92%
1.00×
Cost of revenue
¥2.253B
6.77%
0.99×
Operating expenses
¥844.2M
6.83%
0.99×
Cash and investments
20.73%
Property and equipment
15.97%