1.119
Revenue¥B
2.327
2.492
2.644
2.803
3.049
3.199
3.392
3.625
3.940
4.101
1.164
6.10%
6.55%
21
19.50
Revenue growth%
8.54
5.73
3.41
6.22
4.78
6.77
8.97
9.18
10.20
8.75
17.02
8.97
7.65
28
5.33
Gross margin%
24.99
24.45
23.77
20.99
23.97
21.20
20.33
21.45
20.11
23.10
19.96
21.20
22.28
12
6.61
Operating margin%
2.71
4.75
5.97
7.76
10.08
9.23
9.67
9.57
9.63
7.74
4.71
9.57
8.50
70
8.85
Net margin%
11.68
13.17
14.89
16.41
18.04
18.33
16.32
16.21
14.33
16.87
5.48
16.32
16.27
85
34.08
P/E ratio (avg)x
29.32
30.06
28.53
29.74
31.87
35.22
39.99
39.91
41.83
47.16
20.71
39.99
33.55
22
29.40
EV/EBITx
10.94
11.48
13.38
15.53
16.31
17.27
20.21
24.23
27.38
27.84
34.62
24.23
16.79
71
5.23
FCF yield (avg)%
23.66
24.17
22.43
25.15
22.15
21.00
18.11
17.15
14.35
12.28
17.05
17.15
21.57
43
25.91
FCF margin%
25.26
24.30
24.81
22.05
21.07
23.04
21.75
21.97
23.55
24.72
9.68
23.04
23.29
52
0.467
FCF / Net incomex
1.562
1.553
1.596
1.548
1.591
1.797
1.959
2.004
2.176
2.449
1.399
2.004
1.697
21
10.43
ROIC%
23.33
21.26
20.19
17.40
15.66
17.31
14.87
14.03
12.35
14.55
13.25
14.55
16.49
23
13.28
Return on equity%
22.18
24.66
22.80
24.87
24.96
27.72
25.49
24.04
26.69
26.59
19.21
26.59
24.92
80
9.71
Return on assets%
18.37
16.01
15.36
17.34
18.03
19.06
21.30
18.94
18.12
17.81
14.32
18.94
18.07
7
0.62
EPS¥
2.34
2.37
2.46
2.51
2.58
2.61
2.89
3.21
3.11
2.82
0.64
1.78%
1.12%
—
10.94
EPS growth%
18.27
20.11
20.58
22.72
24.74
25.86
23.89
21.08
22.68
21.99
16.86
22.68
22.34
6
1.05
Bookvalue per sh¥
2.66
2.93
2.88
3.20
3.31
3.30
3.36
3.98
4.63
5.02
3.23
8.69%
7.94%
—
0.90
FCF per share¥
1.91
2.11
2.05
1.95
2.15
2.21
2.33
2.25
2.35
2.27
0.73
1.07%
3.53%
—
1.28
Dividend per sh¥
0.65
0.60
0.60
0.57
0.57
0.58
0.62
0.61
0.65
0.60
2.77
1.07%
(0.18%)
—
18.88
Div yield (avg)%
32.15
32.08
31.14
30.87
27.95
28.05
29.46
31.04
28.62
30.82
27.70
29.46
30.85
33
26.32
Payout ratio%
7.46
5.21
6.86
9.70
12.37
15.27
12.66
13.39
13.66
16.09
5.06
13.66
12.51
85
417.6
Shares (diluted)M
658.3
696.2
669.6
677.5
723.5
676.4
682.6
727.2
705.8
697.0
408.4
(0.74%)
1.39%
14
7.65
Buyback yield%
17.61
16.09
16.22
15.51
13.80
11.10
8.21
7.99
5.34
4.48
11.42
7.99
12.45
61
0.487
D/E ratiox
2.169
2.523
2.458
2.450
2.377
2.614
2.941
2.804
3.087
3.239
0.185
2.941
2.568
86
1.950
Enterprise value¥B
0.484
0.481
0.486
0.476
0.480
0.499
0.526
0.518
0.555
0.636
2.501
5.77%
4.23%
41
0.360
LT debt¥B
2.264
2.137
2.238
2.018
1.768
1.796
1.719
1.798
1.538
1.503
2.454
(3.20%)
(4.77%)
62
Revenue
¥4.101B
6.55%
1.00×
Cost of revenue
¥2.751B
6.65%
1.01×
Operating expenses
¥922.8M
7.01%
1.04×
Property and equipment
20.01%
Cash and investments
13.05%