0.877
Revenue¥B
2.205
2.258
2.283
2.247
2.276
2.296
2.264
2.301
2.272
2.244
0.973
(0.28%)
0.35%
86
7.72
Revenue growth%
2.74
4.10
2.85
1.05
2.81
2.24
0.40
3.16
1.36
0.40
7.90
1.36
2.49
89
16.24
Gross margin%
17.59
15.71
18.04
17.23
18.54
16.62
15.33
13.11
12.55
14.85
24.69
14.85
16.16
24
2.99
Operating margin%
5.61
6.04
6.62
4.00
3.51
0.81
0.40
0.92
1.62
0.56
12.83
0.81
2.56
14
17.98
Net margin%
21.91
22.33
22.39
20.04
19.85
22.04
19.15
18.72
19.95
17.56
15.88
19.15
20.00
46
9.336
P/E ratio (avg)x
13.87
13.36
15.20
14.92
14.69
15.00
16.80
17.63
18.79
18.12
36.20
17.63
15.10
95
10.71
EV/EBITx
24.69
26.40
27.75
31.49
35.83
38.25
38.94
38.02
44.07
40.92
25.09
38.94
36.93
50
12.40
FCF yield (avg)%
7.34
9.95
11.47
10.64
13.49
10.77
11.70
9.41
8.53
6.19
6.16
9.41
10.29
46
8.70
FCF margin%
18.39
20.70
20.54
22.50
23.12
23.31
24.34
25.29
26.84
28.71
22.35
25.29
23.22
87
1.357
FCF / Net incomex
1.082
0.940
0.957
0.972
1.030
0.947
0.866
0.785
0.787
0.822
0.182
0.822
0.943
14
16.68
ROIC%
7.19
5.67
7.81
9.31
8.12
6.42
6.08
4.39
2.13
0.40
21.71
4.39
6.25
16
14.05
Return on equity%
27.70
26.50
23.77
26.59
24.57
25.81
27.12
25.98
27.48
27.90
22.88
27.12
26.54
72
9.11
Return on assets%
8.54
9.80
12.45
14.97
17.25
16.31
18.35
18.29
19.93
20.28
7.68
18.35
16.78
94
1.67
EPS¥
4.38
3.80
3.60
3.44
3.53
3.00
3.07
2.90
2.77
2.63
1.86
(5.69%)
(5.47%)
—
8.58
EPS growth%
13.30
13.90
16.48
17.58
20.33
19.11
20.52
21.23
20.89
22.25
15.92
20.89
19.72
83
6.07
Bookvalue per sh¥
4.15
4.46
4.56
3.93
3.83
3.32
3.13
3.02
2.99
2.83
6.37
(5.84%)
(3.62%)
—
2.38
FCF per share¥
2.17
2.48
2.37
2.36
2.73
2.84
2.69
2.58
2.69
2.91
6.05
1.29%
3.04%
—
4.22
Dividend per sh¥
9.17
10.36
11.53
13.34
15.16
15.51
16.66
16.41
16.17
18.19
6.19
3.71%
7.94%
—
6.45
Div yield (avg)%
14.60
15.46
14.65
12.92
13.32
14.75
13.98
11.38
13.85
16.54
25.78
13.98
14.29
63
8.19
Payout ratio%
23.92
26.23
26.45
25.91
27.37
29.39
26.64
29.62
29.27
29.07
21.53
29.27
27.01
91
125.5
Shares (diluted)M
108.5
109.3
121.4
133.4
138.9
127.1
114.1
111.0
100.6
93.92
124.7
(7.52%)
(1.15%)
77
22.27
Buyback yield%
12.44
12.51
10.21
12.86
14.65
13.82
15.74
15.49
13.22
15.77
12.85
15.49
13.52
62
1.700
D/E ratiox
0.941
0.927
1.029
1.176
1.218
1.388
1.578
1.607
1.641
1.774
1.405
1.607
1.303
26
0.160
Enterprise value¥B
1.978
2.048
2.025
2.124
1.919
1.773
1.619
1.535
1.401
1.441
1.668
(5.56%)
(2.33%)
50
0.728
LT debt¥B
0.930
0.980
0.943
0.891
0.874
1.004
1.136
1.089
1.038
1.159
1.313
5.81%
3.24%
82
Revenue
¥2.244B
0.35%
1.00×
Cost of revenue
¥1.571B
0.35%
1.00×
Operating expenses
¥473.5M
0.65%
1.03×
Property and equipment
17.82%
Cash and investments
16.87%