1.498
Revenue¥B
0.691
0.768
0.817
0.894
0.956
1.022
1.090
1.170
1.285
1.420
1.636
8.25%
8.40%
30
8.93
Revenue growth%
14.00
12.56
10.54
10.65
10.20
8.49
9.20
8.60
10.79
8.67
17.01
8.67
10.37
62
16.78
Gross margin%
10.18
11.72
9.60
7.28
10.11
8.79
7.62
10.08
12.13
10.72
6.29
10.08
10.09
42
9.15
Operating margin%
20.33
20.68
22.64
25.52
22.84
22.30
20.30
20.91
22.18
19.89
17.14
20.91
21.54
31
29.92
Net margin%
12.34
14.65
16.86
16.06
14.28
15.01
16.21
17.05
15.49
17.36
4.28
16.21
15.77
6
27.53
P/E ratio (avg)x
22.55
19.73
20.90
19.63
19.15
17.87
15.63
16.50
14.63
14.94
17.10
15.63
18.51
58
14.42
EV/EBITx
12.62
11.69
12.23
12.92
13.56
15.15
14.62
14.20
12.77
13.40
30.58
14.20
13.16
37
10.26
FCF yield (avg)%
6.56
4.20
1.56
1.58
0.40
0.78
0.40
1.42
3.46
0.92
29.57
0.92
1.49
94
27.91
FCF margin%
32.94
32.86
31.50
32.68
30.64
30.03
29.76
31.26
31.15
33.49
24.39
31.15
31.38
48
0.160
FCF / Net incomex
0.958
1.049
1.002
1.114
1.284
1.271
1.213
1.378
1.307
1.524
1.368
1.307
1.242
68
17.17
ROIC%
18.41
16.51
18.98
19.76
21.56
24.34
22.49
20.96
19.98
20.47
19.85
20.96
20.22
46
16.12
Return on equity%
21.87
19.10
22.00
23.01
21.12
18.91
17.15
18.37
16.87
17.16
12.87
17.16
19.01
24
21.92
Return on assets%
6.41
6.13
3.16
0.40
1.09
0.40
3.08
4.05
6.83
4.82
24.91
4.05
3.61
84
2.84
EPS¥
0.64
0.63
0.57
0.57
0.52
0.50
0.48
0.46
0.40
0.36
2.95
(7.04%)
(5.65%)
—
9.07
EPS growth%
20.49
21.37
21.13
22.48
19.49
17.09
15.01
17.41
18.29
19.17
26.36
17.41
19.33
87
3.08
Bookvalue per sh¥
1.11
1.20
1.28
1.45
1.53
1.76
1.98
2.01
1.96
2.29
3.64
8.40%
8.76%
—
3.01
FCF per share¥
1.21
1.23
1.27
1.40
1.23
1.29
1.34
1.28
1.41
1.51
2.45
4.33%
1.46%
—
3.87
Dividend per sh¥
2.59
2.28
2.39
2.34
2.55
2.55
2.78
2.67
2.71
2.42
4.28
(1.05%)
(0.50%)
—
3.78
Div yield (avg)%
18.24
19.56
20.43
19.98
19.20
17.69
17.40
15.01
14.84
16.99
19.75
16.99
17.96
17
4.57
Payout ratio%
11.25
10.01
10.41
9.81
9.48
12.14
13.62
15.43
13.61
10.79
28.91
13.61
11.02
36
235.6
Shares (diluted)M
370.1
371.0
358.4
394.8
454.2
505.9
555.2
548.5
525.7
521.6
237.9
2.81%
4.90%
59
4.65
Buyback yield%
1.30
0.40
0.99
0.40
0.40
0.40
0.40
0.40
0.40
3.09
19.59
0.40
0.40
25
0.985
D/E ratiox
1.228
1.240
1.279
1.195
1.233
1.186
1.293
1.263
1.424
1.282
0.963
1.282
1.252
74
1.412
Enterprise value¥B
1.849
2.154
2.082
2.445
2.850
3.173
3.656
4.101
4.358
4.334
0.962
8.75%
9.67%
78
1.344
LT debt¥B
2.673
2.733
2.978
3.054
3.686
3.653
3.783
4.371
4.812
4.894
0.949
5.83%
7.06%
44
Revenue
¥1.420B
8.40%
1.00×
Cost of revenue
¥831.0M
8.68%
1.03×
Operating expenses
¥299.7M
7.79%
0.94×
Property and equipment
18.43%
Cash and investments
16.73%