2.926
Revenue¥B
7.302
7.686
8.194
8.628
9.085
9.644
10.01
10.45
11.14
11.98
3.123
5.70%
5.63%
58
15.07
Revenue growth%
6.55
9.49
7.41
10.27
12.73
13.05
14.16
13.88
16.48
14.50
19.94
14.16
12.89
59
10.43
Gross margin%
27.22
26.90
28.24
25.36
27.85
28.46
28.83
28.78
27.21
28.75
22.04
28.75
28.05
20
23.15
Operating margin%
24.90
22.82
24.71
22.19
19.48
21.03
22.93
21.61
24.55
27.41
8.25
22.93
22.88
31
10.26
Net margin%
40.16
42.23
45.09
47.51
45.20
45.93
47.59
45.04
45.15
43.37
17.59
45.15
45.12
41
32.84
P/E ratio (avg)x
30.68
31.48
36.33
40.48
47.60
58.06
58.31
60.37
66.97
76.26
34.11
60.37
52.83
33
14.64
EV/EBITx
19.15
20.60
21.16
18.77
17.06
18.24
17.69
18.54
16.47
14.86
11.08
17.69
18.39
88
4.29
FCF yield (avg)%
2.87
4.48
3.35
5.74
7.18
5.12
2.56
3.79
6.70
5.84
25.28
5.12
4.80
76
18.65
FCF margin%
17.73
15.67
14.32
15.70
17.85
16.92
19.31
18.46
16.76
16.20
21.49
16.92
16.84
12
1.099
FCF / Net incomex
2.271
2.475
2.640
3.012
3.071
3.014
3.376
3.696
3.835
4.041
0.833
3.696
3.042
18
27.89
ROIC%
23.86
26.61
24.34
24.57
21.74
22.60
20.21
20.82
18.63
21.29
5.76
20.82
22.17
74
9.28
Return on equity%
25.58
23.19
24.87
27.00
25.70
22.94
22.11
21.90
21.94
19.02
4.27
21.94
23.07
61
21.15
Return on assets%
21.47
24.36
25.83
27.55
28.38
30.16
27.95
28.08
29.98
28.14
2.68
28.14
28.01
42
0.75
EPS¥
3.11
3.19
3.65
3.36
3.52
3.40
3.59
4.10
4.28
4.34
0.80
4.27%
3.51%
—
20.42
EPS growth%
16.05
16.35
17.08
19.14
16.51
14.05
16.70
19.12
16.22
15.08
14.68
16.22
16.43
50
0.68
Bookvalue per sh¥
3.29
3.47
3.78
4.02
4.00
3.97
4.57
4.48
4.85
5.25
1.86
5.56%
6.04%
—
2.62
FCF per share¥
2.08
2.00
2.01
1.89
2.17
2.46
2.47
2.29
2.20
2.49
3.16
2.75%
2.00%
—
3.25
Dividend per sh¥
1.38
1.21
1.24
1.22
1.18
1.07
1.11
0.97
1.03
1.02
2.46
(2.86%)
(2.95%)
—
23.76
Div yield (avg)%
19.00
21.17
21.48
23.31
21.56
23.64
25.35
25.70
24.91
25.16
29.33
25.16
23.48
22
6.00
Payout ratio%
18.76
20.25
18.49
17.41
19.89
22.71
20.24
20.57
22.84
24.18
28.15
22.71
20.25
95
939.6
Shares (diluted)M
728.3
754.4
709.8
727.8
649.3
580.7
515.9
569.5
591.4
606.8
903.0
(1.34%)
(2.62%)
89
8.28
Buyback yield%
18.96
21.53
19.14
22.07
20.21
18.38
16.90
16.76
16.37
15.25
25.55
16.76
18.67
42
0.544
D/E ratiox
0.211
0.212
0.241
0.273
0.256
0.292
0.324
0.336
0.333
0.343
0.219
0.333
0.282
58
5.386
Enterprise value¥B
10.57
11.31
11.41
10.96
11.97
10.45
11.09
9.689
9.923
10.10
9.468
(3.34%)
0.37%
35
5.759
LT debt¥B
1.919
1.817
1.813
1.821
1.830
1.872
1.782
1.920
2.031
1.813
2.595
(0.18%)
(0.07%)
56
Revenue
¥11.98B
5.63%
1.00×
Cost of revenue
¥8.358B
5.61%
1.00×
Operating expenses
¥1.451B
5.62%
1.00×
Cash and investments
17.43%
Property and equipment
15.96%