23.98
Revenue¥B
20.79
22.11
23.49
25.16
27.19
29.13
30.90
34.02
36.73
39.23
26.20
7.60%
7.25%
66
25.01
Revenue growth%
30.36
32.45
35.16
37.48
39.68
39.98
41.82
42.80
40.21
42.40
28.60
41.82
39.83
54
23.47
Gross margin%
12.69
15.18
12.51
9.78
10.54
7.96
8.24
7.70
5.72
7.69
19.24
7.70
9.01
67
21.64
Operating margin%
19.47
19.34
18.24
17.29
19.83
18.76
21.55
21.90
22.21
24.82
14.13
21.90
19.65
64
28.58
Net margin%
5.07
5.78
7.77
10.65
8.97
8.50
8.68
6.16
7.54
6.48
2.97
7.54
7.66
63
10.84
P/E ratio (avg)x
12.37
13.82
12.97
14.43
12.93
12.73
11.82
12.08
11.68
12.38
36.84
12.08
12.56
39
35.71
EV/EBITx
27.09
26.21
30.18
33.15
35.10
41.13
39.00
45.61
43.94
47.91
20.07
43.94
37.05
34
2.13
FCF yield (avg)%
0.68
0.88
0.40
0.40
0.40
1.35
0.40
0.40
0.40
0.40
7.38
0.40
0.40
91
6.22
FCF margin%
28.66
26.75
28.81
25.95
24.96
24.21
26.82
23.86
23.57
21.06
13.99
23.86
25.46
33
0.501
FCF / Net incomex
1.629
1.577
1.716
1.732
1.877
2.092
2.100
1.966
1.937
2.223
1.758
2.092
1.907
95
7.99
ROIC%
13.01
15.67
16.38
17.99
17.82
17.01
16.21
14.60
13.97
13.09
16.69
14.60
15.94
87
23.29
Return on equity%
15.84
15.07
12.07
10.12
9.66
7.63
4.85
6.12
7.55
5.33
5.81
6.12
8.65
79
15.20
Return on assets%
25.96
23.65
21.71
19.27
20.83
17.87
18.79
18.31
19.30
19.36
27.45
18.79
19.33
80
9.19
EPS¥
10.08
9.92
11.42
11.76
13.09
13.30
15.06
14.54
15.67
17.27
9.84
5.69%
6.11%
—
8.70
EPS growth%
16.96
14.89
16.05
14.83
17.77
19.87
19.69
21.10
21.83
20.01
14.45
20.01
18.73
50
4.88
Bookvalue per sh¥
11.71
12.10
11.65
12.42
11.81
13.50
14.90
14.98
14.07
13.83
12.45
3.20%
2.50%
—
9.37
FCF per share¥
5.04
5.35
4.85
5.04
4.45
4.71
4.14
3.99
4.31
4.11
12.33
(1.57%)
(2.62%)
—
5.66
Dividend per sh¥
6.33
6.63
7.02
8.10
8.80
9.26
9.03
9.82
9.51
9.95
3.88
2.48%
5.57%
—
22.75
Div yield (avg)%
6.21
7.99
9.89
8.39
10.71
12.86
10.08
9.19
9.99
11.76
18.16
10.08
9.94
6
15.04
Payout ratio%
12.40
14.11
12.93
13.05
10.12
9.81
10.77
9.37
9.70
6.76
16.18
9.70
10.44
33
2.740
Shares (diluted)B
3.258
3.502
3.854
4.443
5.231
6.165
6.423
7.166
8.387
9.459
2.742
12.58%
12.74%
73
28.05
Buyback yield%
0.97
3.82
2.45
4.98
4.96
3.75
4.22
4.87
5.46
8.46
4.95
4.87
4.55
92
0.412
D/E ratiox
0.540
0.509
0.496
0.521
0.501
0.474
0.446
0.449
0.423
0.393
0.329
0.446
0.485
14
8.421
Enterprise value¥B
18.21
19.03
17.40
16.34
16.76
16.20
16.13
17.62
16.89
16.39
7.687
(0.45%)
(1.38%)
82
3.066
LT debt¥B
13.95
14.83
15.80
16.81
18.54
21.09
23.33
26.99
29.80
31.27
15.50
11.01%
8.96%
21
Revenue
¥39.23B
7.25%
1.00×
Cost of revenue
¥25.91B
7.32%
1.01×
Operating expenses
¥8.618B
7.72%
1.04×
Cash and investments
18.83%
Property and equipment
16.11%