1.079
Revenue¥B
4.636
5.003
5.187
5.573
5.898
6.342
6.843
7.143
7.390
7.671
1.129
5.40%
5.74%
31
23.29
Revenue growth%
3.31
6.24
7.87
6.22
7.22
8.84
8.22
5.64
8.21
8.24
25.73
8.22
7.55
6
5.77
Gross margin%
4.11
3.56
4.69
5.68
8.40
9.62
10.85
8.19
9.62
12.41
29.89
9.62
8.30
7
29.62
Operating margin%
0.40
0.40
0.76
0.40
0.89
3.74
3.17
5.11
7.45
4.90
27.70
4.90
2.03
69
20.39
Net margin%
17.43
20.30
18.14
17.32
14.62
13.32
10.74
7.81
4.87
4.69
15.24
7.81
13.97
17
19.41
P/E ratio (avg)x
13.65
14.86
15.51
16.98
18.72
18.82
19.54
19.58
20.49
23.96
15.61
19.58
18.77
24
21.02
EV/EBITx
12.35
14.12
14.81
15.47
15.01
16.38
18.78
19.13
22.50
26.60
21.90
19.13
15.93
6
26.17
FCF yield (avg)%
4.98
2.78
2.98
2.96
1.34
1.81
0.91
2.38
3.81
5.32
16.00
2.38
2.87
93
14.31
FCF margin%
19.47
19.32
17.06
16.75
15.63
15.23
12.45
9.59
10.58
8.86
9.64
10.58
15.43
35
0.943
FCF / Net incomex
0.281
0.302
0.310
0.326
0.285
0.278
0.281
0.273
0.300
0.286
0.262
0.281
0.286
70
28.22
ROIC%
2.71
4.21
3.15
5.78
3.58
4.75
7.54
9.86
8.04
8.84
25.43
8.04
5.27
80
22.22
Return on equity%
26.77
27.47
29.59
27.73
25.89
27.90
29.18
32.03
30.48
31.06
4.43
30.48
28.54
38
26.16
Return on assets%
5.61
4.94
5.41
7.71
10.52
12.46
14.44
17.30
17.80
15.15
21.96
15.15
11.49
77
3.34
EPS¥
1.03
1.06
1.16
1.14
1.25
1.30
1.32
1.43
1.30
1.18
3.55
(1.06%)
0.98%
—
4.62
EPS growth%
0.40
1.68
1.15
4.11
1.65
1.75
3.79
5.01
5.96
6.44
13.37
5.01
2.77
38
1.99
Bookvalue per sh¥
3.46
3.21
3.36
3.59
3.96
4.45
4.48
4.47
4.72
4.51
1.69
2.63%
3.60%
—
0.96
FCF per share¥
4.14
4.22
4.24
3.65
3.89
3.95
4.28
3.77
3.87
3.51
1.32
(2.07%)
(1.98%)
—
1.12
Dividend per sh¥
4.65
5.05
4.32
3.72
3.27
3.44
3.07
3.05
3.15
2.68
3.63
(3.85%)
(5.52%)
—
15.19
Div yield (avg)%
25.10
22.11
23.14
22.41
21.40
19.92
17.07
17.21
18.51
15.52
3.52
17.21
20.66
82
28.89
Payout ratio%
23.42
24.55
26.53
28.58
26.06
24.17
25.13
22.98
24.15
22.12
14.31
24.15
24.36
65
0.526
Shares (diluted)B
0.761
0.797
0.839
0.851
1.008
1.171
1.269
1.336
1.434
1.369
0.548
6.32%
5.68%
69
21.98
Buyback yield%
21.99
23.04
25.87
27.52
29.15
27.56
26.65
29.60
29.47
31.77
26.87
29.47
27.54
75
0.568
D/E ratiox
0.700
0.723
0.826
0.811
0.914
1.061
1.034
1.166
1.136
1.110
1.729
1.110
0.974
30
3.647
Enterprise value¥B
4.559
4.237
3.927
3.704
3.470
3.317
3.056
3.251
3.094
3.073
0.347
(2.40%)
(3.81%)
75
2.976
LT debt¥B
3.064
3.360
3.512
3.575
3.609
3.813
3.726
4.039
3.928
4.659
4.145
5.24%
4.88%
60
Revenue
¥7.671B
5.74%
1.00×
Cost of revenue
¥4.024B
5.94%
1.02×
Operating expenses
¥1.640B
5.85%
1.01×
Property and equipment
20.67%
Cash and investments
17.42%