2.253
Revenue¥B
1.755
1.813
1.883
1.929
2.040
2.082
2.200
2.320
2.459
2.512
2.434
4.25%
4.12%
80
22.01
Revenue growth%
12.40
14.84
12.11
13.07
14.31
14.97
16.12
18.87
20.81
23.27
5.38
18.87
14.90
76
16.37
Gross margin%
20.63
18.59
19.46
20.96
20.83
19.71
21.02
23.00
20.84
20.44
23.86
20.84
20.73
79
20.66
Operating margin%
9.54
10.64
13.61
12.52
10.93
11.45
13.59
14.31
16.97
18.18
16.25
14.31
13.06
40
22.84
Net margin%
19.70
19.58
20.09
19.94
19.10
18.05
18.64
19.01
16.89
18.63
9.74
18.63
19.05
37
26.17
P/E ratio (avg)x
7.678
6.888
7.260
6.667
6.517
5.864
5.333
5.797
5.571
4.981
27.84
5.571
6.191
13
7.838
EV/EBITx
15.48
14.24
14.49
16.35
15.13
16.21
15.03
13.80
14.95
16.27
11.31
15.03
15.08
29
4.88
FCF yield (avg)%
18.68
17.11
17.53
20.38
18.04
16.99
18.70
21.41
23.72
23.01
16.58
21.41
18.69
55
9.03
FCF margin%
23.91
22.82
20.97
19.98
19.09
16.90
16.23
15.13
15.12
14.83
11.48
15.13
17.99
60
1.643
FCF / Net incomex
1.678
1.573
1.668
1.583
1.660
1.823
1.899
2.092
2.333
2.401
1.436
2.092
1.751
90
17.50
ROIC%
25.91
25.19
26.88
24.14
22.25
20.58
19.69
22.01
21.95
23.90
2.18
21.95
23.07
44
17.90
Return on equity%
16.44
18.82
18.44
18.83
17.55
16.63
18.46
16.68
14.53
11.64
13.28
16.63
17.12
88
3.73
Return on assets%
17.37
18.85
17.89
19.12
21.54
21.98
24.33
26.52
27.47
29.24
29.74
26.52
21.76
38
7.03
EPS¥
4.52
4.73
5.02
5.74
5.78
6.06
5.68
5.34
5.02
5.58
7.32
(0.68%)
2.64%
—
27.66
EPS growth%
27.60
25.87
25.05
25.51
25.03
24.18
26.86
28.02
27.09
26.31
11.68
26.86
26.09
32
2.89
Bookvalue per sh¥
1.91
1.92
1.98
2.11
1.79
1.88
1.60
1.38
1.48
1.50
2.00
(3.39%)
(3.34%)
—
6.70
FCF per share¥
2.75
2.72
3.04
3.15
3.45
4.01
4.65
5.12
5.33
5.48
6.20
9.68%
7.18%
—
3.13
Dividend per sh¥
2.78
3.03
2.95
2.72
2.75
2.53
2.74
2.45
2.75
2.62
5.16
(0.92%)
(0.57%)
—
5.64
Div yield (avg)%
9.95
11.10
13.74
13.84
11.83
11.41
10.72
12.96
15.14
15.54
24.74
12.96
12.40
68
16.63
Payout ratio%
13.00
15.39
14.89
15.48
15.45
16.23
16.58
17.91
18.43
20.68
27.96
17.91
15.85
67
245.3
Shares (diluted)M
193.9
182.3
176.0
195.3
189.4
195.0
209.2
229.0
229.8
219.2
248.2
2.96%
2.46%
45
16.43
Buyback yield%
7.49
5.01
7.01
6.55
5.86
6.49
4.50
5.86
7.98
8.52
24.37
6.49
6.52
80
1.063
D/E ratiox
1.220
1.234
1.237
1.288
1.268
1.202
1.118
1.237
1.354
1.441
1.136
1.237
1.237
77
2.232
Enterprise value¥B
3.616
4.012
4.061
4.105
4.417
4.427
5.125
5.290
5.474
5.284
2.741
3.65%
3.85%
87
2.191
LT debt¥B
1.631
1.762
2.066
2.197
2.260
2.638
3.164
3.331
3.771
4.290
1.315
13.68%
10.19%
40
Revenue
¥2.512B
4.12%
1.00×
Cost of revenue
¥1.759B
4.12%
1.00×
Operating expenses
¥479.6M
3.23%
0.92×
Property and equipment
19.69%
Cash and investments
18.27%