6.303
Revenue¥B
7.917
8.045
7.917
7.978
8.096
7.989
8.207
8.152
8.199
8.052
6.614
(0.11%)
0.42%
85
5.43
Revenue growth%
11.77
12.80
13.66
15.16
13.24
11.85
13.37
11.32
10.31
13.28
16.50
11.85
13.02
34
16.09
Gross margin%
16.53
14.80
14.86
17.11
14.25
11.46
11.95
13.76
14.94
13.83
16.69
13.76
14.53
52
4.97
Operating margin%
16.99
16.81
18.14
15.23
17.97
20.18
18.00
15.84
14.52
12.35
3.59
15.84
16.90
62
22.40
Net margin%
27.39
27.96
26.16
28.64
25.89
27.16
25.91
24.57
27.07
27.21
6.46
27.07
27.12
60
12.04
P/E ratio (avg)x
23.08
23.70
26.89
28.16
30.96
32.33
34.17
35.31
36.59
35.66
17.71
35.31
31.64
58
31.48
EV/EBITx
49.18
57.54
54.64
56.11
54.92
59.53
58.81
63.99
68.56
74.46
6.223
63.99
58.17
57
26.40
FCF yield (avg)%
23.86
23.34
24.40
23.70
26.69
23.76
24.68
24.17
24.14
22.35
6.22
24.14
24.00
78
15.52
FCF margin%
12.36
14.58
14.55
11.94
14.45
13.28
12.56
12.62
15.37
18.20
12.57
13.28
13.86
70
0.585
FCF / Net incomex
1.243
1.209
1.201
1.317
1.396
1.541
1.738
1.645
1.596
1.703
1.659
1.645
1.469
41
2.53
ROIC%
16.33
16.50
14.01
14.52
12.96
15.54
14.57
11.93
9.18
10.31
14.55
11.93
14.26
19
6.39
Return on equity%
2.32
0.40
3.31
0.40
2.70
2.18
2.27
4.36
6.34
4.38
10.89
4.36
2.51
14
14.90
Return on assets%
10.89
8.15
5.97
5.34
6.03
3.54
0.85
1.27
0.40
0.40
21.05
0.85
4.44
23
5.54
EPS¥
4.15
4.69
4.85
5.13
4.84
4.97
5.42
5.19
5.56
5.25
5.73
1.63%
1.86%
—
16.50
EPS growth%
11.98
10.82
13.58
14.00
16.40
18.21
20.36
18.37
16.26
13.67
7.36
18.21
15.13
43
4.70
Bookvalue per sh¥
4.64
4.61
5.28
5.41
5.41
5.91
6.68
6.29
6.80
7.89
2.84
7.85%
5.10%
—
6.61
FCF per share¥
8.03
7.87
8.20
8.97
10.43
9.98
10.16
11.76
13.45
13.72
4.03
5.64%
6.83%
—
2.02
Dividend per sh¥
6.65
6.82
6.91
7.77
7.36
7.79
8.31
7.61
7.43
7.06
3.10
(0.81%)
(0.07%)
—
14.51
Div yield (avg)%
22.19
21.62
18.71
18.30
20.99
19.77
20.96
23.78
24.64
22.59
28.50
22.59
21.30
27
10.23
Payout ratio%
29.26
28.63
28.83
30.29
27.68
28.79
31.07
30.59
27.89
26.03
28.13
28.79
28.81
58
0.424
Shares (diluted)B
0.751
0.746
0.753
0.855
0.988
0.999
1.035
1.009
1.039
1.066
0.419
1.54%
4.00%
18
17.94
Buyback yield%
7.69
9.84
7.57
9.12
10.77
13.69
11.60
8.69
8.63
6.95
8.90
8.69
8.91
11
0.229
D/E ratiox
1.554
1.741
1.699
1.941
2.112
2.140
2.445
2.512
2.633
2.916
0.812
2.512
2.126
22
0.512
Enterprise value¥B
8.965
8.607
8.355
9.626
10.30
9.578
10.04
9.245
10.67
11.84
1.454
2.82%
4.10%
47
2.320
LT debt¥B
8.144
8.284
9.061
9.685
11.78
12.51
14.88
14.55
17.06
19.76
2.728
10.89%
10.65%
83
Revenue
¥8.052B
0.42%
1.00×
Cost of revenue
¥4.555B
0.10%
0.97×
Operating expenses
¥1.810B
0.58%
1.02×
Property and equipment
17.76%
Cash and investments
17.23%