1.130
Revenue¥B
0.730
0.801
0.874
0.943
1.006
1.085
1.155
1.272
1.369
1.464
1.213
7.78%
7.87%
74
11.06
Revenue growth%
3.32
1.04
0.40
2.24
3.33
2.71
5.40
3.92
4.35
5.43
24.09
4.35
3.33
82
10.24
Gross margin%
27.49
25.58
23.99
26.35
28.01
30.46
32.68
30.13
29.84
29.32
28.63
30.13
28.66
19
24.94
Operating margin%
9.85
9.90
10.07
11.34
11.78
9.39
7.39
8.25
7.73
7.23
18.72
7.73
9.62
53
8.12
Net margin%
19.27
18.54
16.70
14.20
14.26
15.27
13.15
10.53
12.14
10.90
4.24
12.14
14.23
88
7.363
P/E ratio (avg)x
28.02
25.39
24.52
24.47
26.95
27.10
27.71
28.98
26.03
28.74
6.991
27.71
27.03
94
13.68
EV/EBITx
11.32
13.18
14.65
17.24
17.34
16.75
19.39
18.74
18.06
20.62
23.46
18.74
17.29
12
13.24
FCF yield (avg)%
24.48
23.11
23.28
23.63
23.92
24.61
22.62
24.63
22.85
24.80
6.57
24.61
23.77
19
6.14
FCF margin%
4.37
3.96
2.09
3.08
4.51
3.51
4.53
6.87
5.52
4.41
4.38
4.53
4.39
39
1.149
FCF / Net incomex
0.407
0.375
0.380
0.361
0.403
0.372
0.354
0.343
0.340
0.386
1.178
0.354
0.373
79
17.93
ROIC%
16.11
16.93
15.86
17.22
14.75
15.18
14.69
16.76
17.01
18.80
23.13
16.76
16.43
6
2.21
Return on equity%
28.30
27.18
25.20
27.97
27.91
30.74
33.49
31.59
31.55
33.54
19.88
31.59
29.52
41
13.51
Return on assets%
16.76
15.88
18.06
18.86
16.33
15.59
15.87
18.43
15.75
18.16
19.30
15.87
16.55
81
1.91
EPS¥
2.31
2.74
3.22
3.31
3.21
3.72
4.02
4.33
4.55
4.81
1.96
8.44%
8.10%
—
2.66
EPS growth%
16.40
13.69
14.43
11.93
10.92
13.03
12.11
11.49
13.01
11.76
8.73
12.11
12.56
86
0.43
Bookvalue per sh¥
1.54
1.58
1.48
1.46
1.32
1.21
1.23
1.25
1.09
0.99
0.77
(5.64%)
(4.81%)
—
1.48
FCF per share¥
2.17
1.96
1.99
2.02
1.85
1.98
1.85
1.98
1.72
1.86
1.63
0.10%
(0.85%)
—
2.12
Dividend per sh¥
1.90
1.90
1.99
2.20
2.10
1.97
1.98
1.88
1.91
1.88
1.98
(2.19%)
0.59%
—
20.02
Div yield (avg)%
27.41
29.79
28.95
31.02
32.72
33.19
31.62
30.22
29.69
30.44
22.60
30.44
30.33
85
18.00
Payout ratio%
14.39
11.60
9.11
9.29
9.70
10.65
7.87
10.82
13.80
15.64
17.01
10.82
10.73
65
422.3
Shares (diluted)M
362.4
349.9
306.8
328.8
283.6
269.3
278.8
282.6
291.0
259.4
428.2
(1.77%)
(4.29%)
30
26.03
Buyback yield%
2.76
1.90
3.55
1.23
0.40
0.98
1.34
3.41
3.48
3.45
2.87
3.41
2.33
48
1.693
D/E ratiox
1.446
1.437
1.496
1.474
1.582
1.592
1.568
1.750
1.891
2.179
0.715
1.750
1.575
81
0.120
Enterprise value¥B
0.896
0.933
0.841
0.920
0.966
1.052
1.059
1.023
0.927
0.858
0.096
(2.33%)
(0.60%)
59
1,176
LT debt¥M
392.1
372.4
345.1
368.3
391.1
418.3
419.3
470.9
434.1
464.6
586.1
3.51%
2.05%
70
Revenue
¥1.464B
7.87%
1.00×
Cost of revenue
¥1.025B
8.01%
1.01×
Operating expenses
¥210.7M
8.04%
1.02×
Cash and investments
21.57%
Property and equipment
16.51%