1.036
Revenue¥B
0.837
0.913
0.979
1.050
1.131
1.191
1.256
1.342
1.463
1.595
1.112
7.13%
7.43%
6
14.17
Revenue growth%
4.16
1.64
2.72
1.02
2.15
4.43
3.75
4.78
2.91
0.54
16.71
3.75
2.82
41
28.16
Gross margin%
2.83
2.81
4.62
5.96
8.76
7.28
6.88
7.57
9.64
11.57
28.79
7.57
7.08
80
18.87
Operating margin%
18.38
15.86
18.05
18.11
17.38
20.29
22.00
19.87
20.19
17.34
26.55
20.19
18.24
77
4.29
Net margin%
35.78
33.13
33.74
36.13
35.12
33.50
35.68
35.50
38.35
38.46
26.75
35.68
35.59
9
11.03
P/E ratio (avg)x
15.74
16.11
17.70
19.74
18.38
19.79
18.76
18.54
20.37
21.95
35.20
19.79
18.65
24
19.43
EV/EBITx
13.15
11.67
10.21
9.864
8.851
8.783
9.150
8.103
7.108
7.536
14.77
8.103
9.001
73
24.29
FCF yield (avg)%
21.86
19.58
16.90
14.56
17.47
18.96
19.24
19.44
21.85
23.39
22.16
19.44
19.34
35
14.31
FCF margin%
12.26
11.99
10.62
12.93
11.03
10.18
9.04
10.60
13.36
15.30
3.99
10.60
11.51
56
0.459
FCF / Net incomex
1.181
1.231
1.296
1.385
1.511
1.639
1.661
1.614
1.587
1.385
0.221
1.614
1.448
38
14.26
ROIC%
27.87
29.48
30.50
30.72
29.73
28.27
25.53
25.96
27.23
28.77
29.61
27.23
28.52
61
8.23
Return on equity%
13.38
10.56
11.37
10.05
12.53
10.20
9.86
8.78
7.23
6.68
11.36
8.78
10.13
7
24.29
Return on assets%
25.00
27.04
28.62
26.03
24.00
24.58
25.55
27.13
25.87
27.65
24.18
25.87
25.95
36
26.21
EPS¥
25.46
25.38
26.60
29.92
32.57
32.02
32.72
35.74
36.80
34.31
29.17
1.05%
3.73%
—
29.19
EPS growth%
13.36
12.06
10.28
7.90
6.46
5.47
3.01
4.28
5.92
7.15
14.39
5.47
6.80
75
19.24
Bookvalue per sh¥
28.69
26.28
24.09
22.86
24.13
26.85
26.12
28.45
31.33
33.05
41.48
6.49%
1.50%
—
23.09
FCF per share¥
45.72
46.43
46.69
43.66
43.97
45.98
43.87
48.41
48.01
50.55
57.77
2.83%
0.77%
—
53.87
Dividend per sh¥
52.67
59.66
61.60
68.21
70.42
65.21
67.30
64.50
62.73
65.49
40.60
(1.44%)
3.32%
—
17.97
Div yield (avg)%
0.40
0.40
0.40
0.40
2.54
4.24
3.01
5.53
4.42
4.65
26.72
4.42
2.77
55
10.96
Payout ratio%
9.58
6.85
5.32
4.06
6.10
4.52
6.45
7.27
4.34
5.83
16.20
5.83
5.96
47
14.67
Shares (diluted)M
14.31
14.10
14.57
14.43
15.92
17.02
17.37
17.93
18.95
19.82
14.21
4.49%
2.90%
76
2.84
Buyback yield%
0.40
0.40
3.31
1.94
2.26
4.61
1.83
0.40
3.24
4.97
19.59
3.24
2.10
43
0.577
D/E ratiox
1.769
2.011
2.049
2.084
2.213
2.371
2.328
2.319
2.357
2.659
1.213
2.357
2.266
10
1.269
Enterprise value¥B
1.866
1.918
2.100
1.979
2.260
2.236
2.259
2.561
2.580
2.725
0.783
3.82%
3.86%
26
1.264
LT debt¥B
0.286
0.301
0.302
0.289
0.268
0.275
0.272
0.236
0.219
0.208
1.071
(4.96%)
(3.61%)
28
Revenue
¥1.595B
7.43%
1.00×
Cost of revenue
¥788.1M
8.06%
1.06×
Operating expenses
¥321.9M
6.53%
0.92×
Property and equipment
18.80%
Cash and investments
18.32%