1.538
Revenue¥B
5.836
6.327
6.969
7.590
8.113
8.926
9.795
10.65
11.37
12.17
1.717
8.45%
8.56%
60
22.08
Revenue growth%
23.93
22.50
24.23
23.45
21.29
23.35
25.89
25.93
26.55
28.44
9.61
25.93
24.08
61
2.06
Gross margin%
23.27
23.78
23.72
25.21
24.49
22.70
25.06
27.32
29.05
29.59
24.86
27.32
24.78
61
26.08
Operating margin%
16.27
18.40
15.83
18.06
18.99
21.33
23.31
25.71
27.34
25.59
19.27
25.59
20.16
30
21.74
Net margin%
14.42
16.43
18.65
20.30
18.70
18.86
21.83
21.45
24.14
25.21
18.27
21.83
19.58
19
22.90
P/E ratio (avg)x
57.34
55.56
55.81
65.09
74.92
84.46
85.99
102.6
117.4
130.5
16.01
102.6
79.69
87
34.54
EV/EBITx
37.33
36.37
38.71
37.93
34.57
35.15
34.64
35.36
38.95
39.16
26.79
35.36
36.85
5
26.53
FCF yield (avg)%
27.71
28.04
26.38
25.70
26.70
25.72
22.97
23.65
26.65
28.79
7.26
25.72
26.51
32
28.42
FCF margin%
5.98
5.25
7.66
7.23
5.80
3.74
4.65
4.78
7.43
8.75
19.47
4.78
5.89
18
1.049
FCF / Net incomex
1.136
1.308
1.329
1.382
1.589
1.877
1.866
2.044
2.188
2.533
0.350
2.044
1.728
28
29.46
ROIC%
27.64
27.45
30.14
32.58
31.57
33.88
34.72
36.61
38.39
38.32
10.75
36.61
33.23
81
21.47
Return on equity%
9.05
8.74
10.24
7.63
8.07
5.08
3.19
3.38
0.65
3.14
14.77
3.19
6.35
38
2.91
Return on assets%
10.75
12.25
13.38
14.27
17.23
19.63
22.31
24.59
25.22
22.59
9.11
22.59
18.43
86
11.05
EPS¥
18.24
20.26
19.42
20.89
23.60
22.76
22.88
23.57
27.11
29.31
12.11
4.43%
5.55%
—
2.43
EPS growth%
20.19
17.80
20.30
21.74
20.60
18.10
17.88
17.61
20.51
21.89
4.70
18.10
20.25
27
12.32
Bookvalue per sh¥
8.48
7.93
7.24
7.25
6.73
7.41
7.83
8.08
7.27
6.79
9.33
0.19%
(1.60%)
—
12.93
FCF per share¥
5.56
6.00
7.08
6.98
8.31
8.45
9.85
11.46
13.54
14.49
11.53
11.77%
11.70%
—
6.89
Dividend per sh¥
6.26
7.20
6.73
7.70
7.91
8.71
8.99
10.20
9.57
9.14
5.30
2.93%
5.17%
—
7.87
Div yield (avg)%
7.55
6.39
6.18
7.42
9.26
6.77
4.25
3.02
0.40
2.70
9.09
3.02
6.28
72
22.01
Payout ratio%
6.26
6.69
4.51
7.49
8.82
10.86
11.55
10.09
11.03
8.69
12.98
10.86
8.76
73
566.8
Shares (diluted)M
390.6
341.0
342.2
291.8
266.3
248.8
225.2
236.9
240.9
233.6
561.0
(2.59%)
(5.37%)
8
23.69
Buyback yield%
11.52
13.16
13.53
11.07
10.71
8.81
7.05
5.56
5.46
6.20
4.53
6.20
9.76
61
0.462
D/E ratiox
1.719
1.986
1.998
2.109
2.178
2.474
2.393
2.319
2.528
2.766
1.779
2.474
2.249
24
1.901
Enterprise value¥B
3.829
3.885
3.368
2.895
3.118
2.690
2.350
2.382
2.104
1.838
1.191
(10.03%)
(8.12%)
94
8.312
LT debt¥B
6.143
6.595
7.811
8.075
9.456
10.21
10.80
11.94
13.14
15.50
8.746
10.39%
10.51%
16
Revenue
¥12.17B
8.56%
1.00×
Cost of revenue
¥7.905B
8.59%
1.00×
Operating expenses
¥1.262B
9.26%
1.07×
Cash and investments
20.84%
Property and equipment
19.70%