2.253
Revenue¥B
2.114
2.299
2.520
2.737
2.999
3.200
3.451
3.749
4.094
4.350
2.422
7.72%
8.40%
48
27.98
Revenue growth%
20.98
20.94
18.46
15.96
17.07
15.90
18.76
15.82
15.39
17.59
26.06
15.90
17.33
90
4.62
Gross margin%
11.04
13.83
16.78
19.05
18.63
20.09
17.50
16.30
13.61
14.06
4.98
16.30
16.54
14
24.29
Operating margin%
22.53
22.59
21.53
24.16
22.75
24.30
24.86
22.67
25.33
27.59
6.58
24.86
23.45
27
12.20
Net margin%
2.40
0.40
0.40
2.96
0.40
0.40
2.46
4.14
6.24
4.84
18.59
4.14
2.43
91
36.26
P/E ratio (avg)x
12.16
12.60
12.62
12.10
13.54
14.65
13.04
11.60
11.40
11.77
22.26
11.77
12.38
68
29.52
EV/EBITx
52.33
52.55
49.67
52.38
54.91
56.48
65.64
73.15
83.65
88.35
36.53
73.15
55.70
83
23.47
FCF yield (avg)%
13.13
11.31
9.08
6.50
7.99
5.05
6.31
9.00
11.64
14.38
15.97
9.00
9.04
51
8.54
FCF margin%
7.35
6.63
3.76
6.46
7.61
9.49
12.09
11.23
13.98
11.14
25.63
11.23
8.55
89
1.478
FCF / Net incomex
1.706
1.955
2.006
2.113
2.200
2.430
2.508
2.408
2.760
3.175
0.253
2.508
2.304
33
14.55
ROIC%
11.48
14.22
12.77
15.69
13.91
12.96
14.08
16.02
13.41
15.49
18.93
14.08
14.00
38
27.53
Return on equity%
9.04
6.86
9.09
10.22
11.45
12.37
15.14
15.96
14.52
16.46
20.98
15.14
11.91
83
11.91
Return on assets%
11.98
9.24
11.40
14.15
14.55
16.43
14.66
11.70
10.94
9.27
5.35
11.70
11.84
86
1.54
EPS¥
1.27
1.34
1.20
1.09
1.02
1.01
1.09
1.16
1.08
1.15
1.59
2.42%
(1.47%)
—
23.37
EPS growth%
12.29
12.02
9.74
9.76
12.33
9.93
7.23
10.18
8.24
10.18
2.29
9.93
10.05
52
1.19
Bookvalue per sh¥
0.66
0.65
0.65
0.60
0.58
0.54
0.49
0.53
0.53
0.57
0.39
(0.45%)
(1.69%)
—
2.06
FCF per share¥
1.28
1.27
1.17
1.04
1.07
1.17
1.23
1.28
1.12
1.21
2.16
2.43%
0.23%
—
1.51
Dividend per sh¥
2.39
2.66
2.79
2.83
3.10
2.81
2.66
2.98
2.93
2.79
0.38
(2.06%)
2.52%
—
7.99
Div yield (avg)%
16.49
16.50
17.33
16.89
19.14
17.81
15.24
12.98
10.15
10.69
2.99
12.98
16.49
67
25.95
Payout ratio%
11.86
12.16
12.72
11.00
10.99
9.77
10.27
9.83
9.68
9.54
25.04
9.77
10.63
42
2.885
Shares (diluted)B
3.644
3.821
4.345
4.510
4.175
4.566
4.753
5.003
5.119
5.300
2.967
4.89%
4.35%
38
15.15
Buyback yield%
31.51
29.94
28.73
26.62
24.15
21.79
20.04
22.25
24.16
24.66
7.55
22.25
24.41
93
0.434
D/E ratiox
1.472
1.561
1.590
1.589
1.692
1.724
1.725
1.865
1.704
1.888
1.081
1.725
1.698
51
5.933
Enterprise value¥B
1.997
1.911
1.876
1.984
1.993
2.128
2.267
2.494
2.923
2.950
2.535
8.16%
4.53%
58
5.814
LT debt¥B
2.618
2.740
2.992
3.264
3.383
3.255
3.405
3.530
3.476
3.612
5.450
1.32%
2.81%
54
Revenue
¥4.350B
8.40%
1.00×
Cost of revenue
¥2.870B
8.58%
1.02×
Operating expenses
¥1.011B
8.63%
1.02×
Cash and investments
18.14%
Property and equipment
16.64%