3.362
Revenue¥B
3.932
4.077
4.306
4.356
4.409
4.489
4.584
4.688
4.766
4.906
3.674
2.16%
2.40%
59
16.50
Revenue growth%
23.78
22.95
21.94
19.49
18.78
19.32
21.52
23.82
22.07
21.75
8.97
21.75
21.84
45
5.54
Gross margin%
16.30
17.51
17.66
15.68
15.37
15.03
13.03
11.66
11.26
12.27
24.27
12.27
15.20
36
3.68
Operating margin%
7.60
8.17
6.95
7.78
10.01
8.28
5.52
5.45
5.18
3.08
27.79
5.45
7.28
54
19.84
Net margin%
29.48
30.84
29.62
28.37
30.90
31.67
30.10
30.88
28.05
25.93
12.27
30.10
29.86
75
25.16
P/E ratio (avg)x
32.88
35.26
33.03
30.01
28.72
26.49
23.31
25.35
24.97
27.39
33.50
25.35
28.05
54
18.37
EV/EBITx
10.71
10.11
9.697
10.63
10.56
10.91
9.999
11.10
10.80
10.62
33.12
10.80
10.62
30
23.88
FCF yield (avg)%
26.65
25.74
26.47
24.40
21.91
22.11
21.56
24.45
23.22
23.21
17.71
23.21
23.81
76
22.45
FCF margin%
10.81
11.52
13.77
11.91
14.16
13.07
10.97
9.52
9.50
11.40
21.60
10.97
11.46
61
0.461
FCF / Net incomex
0.439
0.487
0.510
0.470
0.419
0.459
0.506
0.538
0.525
0.473
1.604
0.506
0.480
87
4.20
ROIC%
4.60
2.26
2.95
4.37
4.34
3.06
3.67
3.38
0.91
1.68
8.21
3.06
3.22
14
2.06
Return on equity%
18.65
17.21
16.99
17.75
20.10
22.56
21.81
23.33
23.82
21.01
17.45
22.56
20.56
37
16.84
Return on assets%
9.40
11.43
12.50
15.22
17.59
15.12
17.55
18.64
20.88
21.59
6.84
18.64
16.38
65
81.65
EPS¥
87.84
77.87
77.21
78.41
70.46
67.02
65.29
69.88
74.68
74.97
85.52
1.25%
(1.20%)
—
18.00
EPS growth%
12.52
13.34
16.32
15.93
18.36
16.61
17.73
20.29
19.62
17.56
10.53
17.73
17.08
84
52.60
Bookvalue per sh¥
99.84
112.08
122.65
115.91
112.41
121.66
134.61
122.68
119.22
124.41
219.85
2.05%
2.57%
—
227.13
FCF per share¥
101.88
103.17
109.10
95.05
91.77
99.02
89.07
77.68
66.90
60.58
160.02
(7.97%)
(4.44%)
—
208.48
Dividend per sh¥
132.41
147.68
138.52
128.70
144.33
144.12
145.83
141.44
152.09
166.19
133.22
2.86%
1.83%
—
21.72
Div yield (avg)%
15.67
13.61
12.44
12.47
12.09
9.31
11.94
12.73
15.00
14.62
2.46
12.73
12.60
47
19.76
Payout ratio%
31.97
31.95
31.15
28.93
27.62
27.32
26.09
28.15
31.07
30.86
19.56
28.15
29.89
65
15.24
Shares (diluted)M
27.61
31.73
34.49
38.24
42.29
41.98
49.48
52.17
54.11
61.46
15.17
7.76%
9.33%
75
18.84
Buyback yield%
5.21
2.71
4.67
7.25
5.17
8.04
6.46
5.42
5.07
6.71
24.97
6.46
5.32
80
1.096
D/E ratiox
0.816
0.721
0.652
0.611
0.575
0.617
0.621
0.649
0.662
0.631
0.896
0.631
0.640
28
1.557
Enterprise value¥B
0.868
0.891
0.912
0.976
0.926
0.965
0.941
0.917
0.885
0.966
3.717
0.85%
1.18%
82
1.445
LT debt¥B
2.806
2.762
2.848
2.970
3.137
3.582
3.518
4.059
4.713
4.701
3.008
8.43%
5.37%
46
Revenue
¥4.906B
2.40%
1.00×
Cost of revenue
¥2.905B
2.46%
1.01×
Operating expenses
¥1.240B
2.50%
1.01×
Property and equipment
19.27%
Cash and investments
17.59%