6.807
Revenue¥B
5.381
5.605
5.698
5.881
6.004
6.165
6.240
6.349
6.648
6.746
7.298
2.36%
2.31%
50
8.37
Revenue growth%
15.41
14.53
16.20
16.26
17.97
19.54
20.79
21.45
22.31
23.59
2.30
21.45
18.76
26
21.90
Gross margin%
0.40
0.40
0.40
3.06
5.82
3.92
5.98
6.49
9.15
11.78
10.38
6.49
4.87
51
28.21
Operating margin%
21.70
22.38
23.84
24.08
21.56
19.14
19.61
19.70
17.27
16.61
20.87
19.14
20.63
59
23.56
Net margin%
14.47
17.24
16.90
15.95
18.42
18.65
17.08
18.87
18.78
17.09
5.63
18.65
17.17
66
19.43
P/E ratio (avg)x
49.21
49.51
53.65
63.48
65.07
75.83
89.43
94.71
111.8
120.1
34.66
94.71
70.45
67
29.62
EV/EBITx
37.22
37.17
37.72
41.52
41.27
40.90
46.09
52.21
55.10
53.57
30.02
52.21
41.40
62
24.52
FCF yield (avg)%
25.92
26.47
25.59
23.25
22.44
20.50
17.94
20.61
23.47
22.64
7.43
20.61
22.95
87
3.06
FCF margin%
29.47
31.34
31.74
33.49
35.46
37.87
40.16
38.35
39.32
41.47
12.71
39.32
36.67
73
0.601
FCF / Net incomex
1.756
1.941
1.938
1.796
2.021
1.889
1.754
1.807
1.998
2.051
0.658
1.889
1.913
55
20.02
ROIC%
21.79
20.88
21.45
18.51
18.40
18.02
20.40
18.53
18.45
15.82
28.72
18.45
18.52
47
3.22
Return on equity%
12.80
13.78
13.32
15.90
14.60
15.36
13.60
16.43
17.40
17.66
10.80
16.43
14.98
35
6.73
Return on assets%
21.67
20.45
20.31
17.36
18.43
15.60
14.30
14.79
14.19
16.30
25.93
14.79
16.83
8
0.50
EPS¥
0.83
0.93
1.04
1.12
1.19
1.24
1.32
1.53
1.79
2.07
0.55
11.69%
9.97%
—
10.07
EPS growth%
10.23
8.33
8.80
9.01
11.92
14.17
17.04
17.42
20.11
19.45
8.28
17.42
13.05
49
0.17
Bookvalue per sh¥
0.53
0.55
0.61
0.59
0.64
0.69
0.79
0.92
1.08
1.09
0.44
11.27%
8.69%
—
0.75
FCF per share¥
0.98
1.06
1.19
1.29
1.28
1.54
1.73
1.92
2.14
2.29
0.70
12.33%
9.94%
—
0.70
Dividend per sh¥
0.88
0.94
1.07
1.04
1.13
1.09
1.14
1.16
1.27
1.36
0.38
3.74%
5.05%
—
21.45
Div yield (avg)%
23.35
25.43
25.01
23.03
24.51
24.00
21.12
18.36
18.18
20.78
20.60
20.78
23.19
69
8.64
Payout ratio%
8.08
10.02
10.80
8.54
5.97
4.43
5.26
3.36
4.34
2.03
22.72
4.34
5.62
30
7.873
Shares (diluted)B
10.25
10.20
11.18
11.61
12.42
14.16
15.67
17.96
20.48
23.30
7.709
13.40%
9.07%
36
14.06
Buyback yield%
10.93
10.56
13.03
10.18
11.87
13.99
15.38
12.76
10.64
13.45
25.63
13.45
12.32
76
1.259
D/E ratiox
1.212
1.360
1.491
1.620
1.569
1.650
1.634
1.581
1.559
1.502
0.359
1.581
1.564
7
5.855
Enterprise value¥B
3.627
3.432
3.699
4.157
3.995
4.352
4.464
4.980
5.534
6.263
1.004
9.41%
5.09%
28
6.984
LT debt¥B
9.046
10.28
10.47
10.06
11.19
12.79
15.00
14.53
16.26
17.56
2.085
9.44%
7.62%
49
Revenue
¥6.746B
2.31%
1.00×
Cost of revenue
¥4.493B
2.51%
1.02×
Operating expenses
¥1.243B
1.56%
0.93×
Cash and investments
21.81%
Property and equipment
18.30%