1.051
Revenue¥B
3.320
3.501
3.605
3.756
3.826
3.995
4.174
4.336
4.411
4.635
1.168
3.91%
3.74%
12
20.95
Revenue growth%
8.94
10.63
7.69
10.32
10.71
13.19
13.73
14.43
12.43
11.62
11.84
13.19
11.17
42
9.70
Gross margin%
0.40
0.40
0.40
1.60
1.15
1.36
3.25
0.79
2.14
4.23
21.69
2.14
1.25
86
20.76
Operating margin%
8.84
11.56
8.78
11.75
11.31
11.51
12.67
13.02
12.96
10.47
18.06
12.67
11.53
35
14.32
Net margin%
3.14
2.49
1.29
1.72
3.25
3.95
5.25
4.46
4.25
6.49
23.26
4.46
3.60
62
15.83
P/E ratio (avg)x
11.09
10.56
10.25
11.37
10.46
11.92
12.81
12.77
14.12
15.80
7.163
12.81
11.65
22
13.70
EV/EBITx
28.47
26.86
24.45
24.13
23.69
25.81
27.19
28.66
31.73
28.16
6.593
28.16
27.02
63
14.04
FCF yield (avg)%
10.38
8.05
10.16
7.78
4.92
2.67
1.13
0.40
0.40
1.20
16.10
1.13
3.80
46
20.48
FCF margin%
26.87
27.59
26.86
28.67
31.19
31.79
32.45
35.14
38.01
38.25
18.41
35.14
31.49
36
1.115
FCF / Net incomex
1.469
1.373
1.395
1.397
1.426
1.372
1.349
1.501
1.635
1.769
0.789
1.501
1.411
30
27.14
ROIC%
11.37
9.11
10.90
8.96
7.08
8.75
11.36
13.27
13.68
11.27
5.68
11.36
11.08
90
18.34
Return on equity%
12.46
14.76
13.19
13.95
16.17
14.03
13.93
15.42
12.74
15.31
24.81
14.03
13.99
42
13.68
Return on assets%
6.08
3.96
1.84
3.14
1.25
1.41
4.41
4.54
6.85
8.14
13.94
4.54
4.18
54
8.26
EPS¥
21.62
22.11
25.67
29.98
34.18
35.91
36.75
38.25
43.66
51.57
8.82
8.57%
10.12%
—
8.61
EPS growth%
22.60
21.16
22.91
24.44
21.70
24.56
26.75
24.01
25.00
22.94
2.30
24.56
23.47
40
11.29
Bookvalue per sh¥
8.37
7.97
7.71
7.13
7.02
7.14
7.41
7.40
6.62
6.08
7.62
(2.83%)
(3.01%)
—
11.27
FCF per share¥
22.73
26.91
31.02
32.00
32.76
38.60
42.73
50.20
54.39
53.29
3.11
10.22%
10.31%
—
2.09
Dividend per sh¥
18.42
20.72
21.92
24.25
28.14
31.41
32.65
38.63
40.80
44.84
10.06
9.77%
10.90%
—
15.77
Div yield (avg)%
10.27
8.13
5.63
4.69
5.41
4.73
7.64
5.88
7.88
7.28
18.22
7.28
6.58
95
14.46
Payout ratio%
28.12
28.32
31.21
28.77
26.45
25.13
24.83
25.31
23.72
24.92
18.49
24.92
25.88
25
222.4
Shares (diluted)M
277.1
290.4
321.9
339.6
310.0
315.5
306.9
324.6
353.6
366.2
230.5
3.39%
2.34%
17
27.82
Buyback yield%
12.52
11.39
9.64
9.52
7.65
7.54
7.41
4.70
5.03
3.07
19.46
5.03
7.60
25
1.458
D/E ratiox
0.338
0.373
0.371
0.411
0.459
0.447
0.437
0.521
0.542
0.651
1.263
0.521
0.442
22
3.970
Enterprise value¥B
3.268
3.363
3.506
3.872
4.043
3.864
3.816
3.841
3.853
3.608
2.219
(2.25%)
2.22%
83
4.301
LT debt¥B
6.298
6.460
6.386
7.275
8.601
9.888
11.12
11.03
10.83
12.76
0.492
8.20%
9.03%
78
Revenue
¥4.635B
3.74%
1.00×
Cost of revenue
¥2.969B
3.65%
0.99×
Operating expenses
¥781.0M
3.62%
0.99×
Cash and investments
17.17%