3.143
Revenue¥B
2.601
2.649
2.693
2.677
2.741
2.807
2.769
2.707
2.701
2.671
3.503
(0.52%)
0.04%
39
9.66
Revenue growth%
27.20
25.85
26.79
28.10
30.91
28.92
26.92
28.79
27.10
28.08
15.86
28.08
27.64
6
18.65
Gross margin%
11.38
9.81
10.68
9.12
6.17
5.17
5.10
8.07
7.52
5.25
15.07
5.25
7.80
38
13.51
Operating margin%
12.94
13.31
11.40
10.06
7.07
8.40
11.03
11.83
13.31
14.87
7.14
11.83
11.62
79
24.18
Net margin%
30.07
28.57
26.36
27.87
30.78
30.56
30.00
27.10
29.75
32.43
25.44
30.00
29.87
60
6.816
P/E ratio (avg)x
5.737
5.858
5.907
5.970
5.830
6.263
5.977
5.684
5.565
6.000
20.87
5.977
5.883
14
31.28
EV/EBITx
15.11
14.04
14.68
13.62
13.36
11.54
12.44
10.84
9.951
9.198
21.60
10.84
12.90
39
13.44
FCF yield (avg)%
21.21
18.55
18.11
15.45
12.99
14.88
15.22
12.65
10.53
10.42
12.04
12.65
15.05
57
10.85
FCF margin%
8.41
5.48
7.66
5.91
4.55
5.55
7.24
9.37
8.98
9.17
6.55
8.98
7.45
10
0.527
FCF / Net incomex
1.669
1.572
1.472
1.564
1.646
1.475
1.591
1.726
1.857
1.862
1.602
1.726
1.619
87
18.81
ROIC%
34.53
34.25
35.69
33.52
31.69
33.17
34.69
37.61
35.92
35.03
6.78
35.03
34.61
38
24.07
Return on equity%
7.65
5.30
4.91
2.31
3.63
3.61
4.80
7.02
6.40
4.84
11.65
4.84
4.88
18
5.83
Return on assets%
18.11
16.40
13.40
16.07
17.34
20.06
19.86
20.24
21.49
21.75
4.22
20.24
18.99
34
5.25
EPS¥
4.59
5.25
5.90
5.41
6.20
5.83
6.39
7.15
7.36
7.40
5.53
3.59%
5.48%
—
16.03
EPS growth%
13.55
11.01
12.33
12.65
12.44
9.59
9.72
11.21
8.26
11.22
23.64
9.72
11.21
51
2.39
Bookvalue per sh¥
1.03
1.13
1.08
0.95
1.00
1.11
1.02
0.97
0.87
0.78
5.22
(4.88%)
(2.22%)
—
4.00
FCF per share¥
3.71
4.16
4.38
4.41
4.25
4.43
4.78
5.64
5.46
6.38
4.25
8.47%
7.19%
—
4.84
Dividend per sh¥
6.10
6.60
7.02
7.23
7.92
9.39
10.90
10.85
11.62
13.78
1.93
11.70%
9.09%
—
16.49
Div yield (avg)%
14.93
14.38
12.46
11.61
12.34
10.52
11.10
11.35
9.53
8.69
3.21
10.52
11.48
75
8.98
Payout ratio%
28.95
30.44
33.32
35.80
36.16
37.04
34.70
32.58
35.28
32.74
17.75
34.70
34.01
21
0.420
Shares (diluted)B
0.774
0.880
0.961
1.048
1.157
1.223
1.373
1.369
1.387
1.603
0.403
6.74%
9.23%
88
9.80
Buyback yield%
12.31
14.42
11.78
9.79
9.27
9.23
7.07
5.85
6.92
6.08
19.93
6.92
9.25
56
0.560
D/E ratiox
0.423
0.399
0.393
0.433
0.403
0.380
0.368
0.383
0.390
0.408
1.200
0.383
0.396
59
0.294
Enterprise value¥B
1.063
1.251
1.332
1.549
1.513
1.759
1.910
2.121
2.141
2.248
0.288
8.24%
9.72%
12
2.321
LT debt¥B
2.833
3.239
3.417
3.845
3.920
4.209
4.393
5.001
5.465
5.204
1.422
5.83%
7.38%
10
Revenue
¥2.671B
0.04%
1.00×
Cost of revenue
¥1.277B
0.69%
1.07×
Operating expenses
¥553.2M
(0.65%)
0.93×
Cash and investments
17.65%
Property and equipment
14.79%