0.169
Revenue¥B
1.074
1.086
1.096
1.088
1.100
1.113
1.111
1.106
1.100
1.092
0.188
(0.14%)
0.22%
16
3.82
Revenue growth%
8.15
5.43
5.24
7.66
6.80
8.47
10.41
12.50
9.71
8.48
3.79
9.71
8.31
21
7.16
Gross margin%
10.97
9.55
12.16
9.70
9.94
12.42
12.87
15.25
13.26
12.16
3.72
12.87
12.16
45
21.79
Operating margin%
4.79
5.43
4.12
3.07
5.61
3.82
4.64
5.66
7.32
8.62
10.53
5.66
5.11
59
15.96
Net margin%
28.72
31.34
30.59
30.71
29.35
30.87
33.37
32.14
31.84
31.97
20.45
31.97
31.10
6
32.68
P/E ratio (avg)x
30.17
33.41
35.56
38.88
43.83
43.86
44.58
48.87
47.00
54.44
32.28
47.00
43.85
8
37.74
EV/EBITx
5.764
5.255
5.456
4.981
5.020
5.214
4.543
4.447
4.864
4.553
17.91
4.553
5.000
93
9.74
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.64
4.33
4.63
7.35
4.74
3.80
12.97
4.63
3.22
71
28.75
FCF margin%
18.91
17.63
17.46
19.80
20.37
20.87
20.91
22.59
21.97
19.19
4.58
20.91
20.09
43
1.779
FCF / Net incomex
1.479
1.446
1.541
1.669
1.864
1.931
2.161
2.147
2.214
2.471
0.810
2.161
1.898
54
17.51
ROIC%
24.12
24.37
22.05
24.23
21.37
19.81
22.19
23.58
22.09
19.98
20.95
22.09
22.14
60
28.72
Return on equity%
9.20
10.26
12.52
14.14
14.20
13.62
16.06
13.85
16.07
17.30
28.19
16.06
14.00
53
21.00
Return on assets%
21.22
23.54
25.77
23.05
23.95
25.74
27.64
28.42
30.36
30.39
13.37
28.42
25.75
42
0.70
EPS¥
2.38
2.65
2.66
2.83
2.68
2.78
3.05
3.39
3.43
3.95
0.72
8.03%
5.21%
—
5.44
EPS growth%
6.47
4.28
4.47
5.17
2.50
0.68
1.05
0.40
2.75
1.52
13.32
1.05
2.62
67
1.05
Bookvalue per sh¥
4.33
4.24
4.06
4.52
4.40
5.02
5.63
6.14
6.02
6.95
2.94
9.58%
5.44%
—
2.47
FCF per share¥
2.37
2.56
2.38
2.21
2.06
2.13
2.11
2.05
2.28
2.26
2.86
1.83%
0.89%
—
0.65
Dividend per sh¥
4.39
4.87
5.60
6.65
6.56
6.80
7.68
7.77
8.53
10.13
2.15
9.08%
8.92%
—
29.65
Div yield (avg)%
19.91
20.93
19.89
19.93
18.60
17.59
18.72
21.18
20.33
21.37
15.81
20.33
19.92
86
4.43
Payout ratio%
0.40
0.40
0.40
0.40
3.15
3.49
2.89
3.44
3.67
6.61
11.05
3.49
3.02
11
378.6
Shares (diluted)M
473.1
464.9
507.2
469.8
517.8
527.2
509.5
571.7
659.4
640.2
375.3
4.33%
3.99%
51
24.52
Buyback yield%
0.65
3.34
3.47
3.12
1.60
4.03
5.89
4.03
2.68
0.40
11.61
4.03
3.23
13
0.492
D/E ratiox
0.532
0.554
0.555
0.511
0.572
0.635
0.709
0.653
0.705
0.809
1.325
0.705
0.604
88
0.066
Enterprise value¥B
0.797
0.969
1.102
1.148
1.274
1.468
1.480
1.647
1.662
1.981
0.504
9.23%
9.70%
61
1,462
LT debt¥M
815.5
805.8
834.2
822.2
811.6
859.6
900.7
829.2
716.8
738.2
457.9
(1.88%)
(0.67%)
89
Revenue
¥1.092B
0.22%
1.00×
Cost of revenue
¥719.1M
0.08%
0.99×
Operating expenses
¥177.0M
0.77%
1.06×
Cash and investments
19.54%
Property and equipment
17.07%