6.893
Revenue¥B
9.996
10.30
10.60
10.87
11.09
11.38
11.58
12.01
12.79
13.52
7.403
4.04%
3.23%
79
12.82
Revenue growth%
23.49
20.59
19.88
20.13
17.98
18.99
18.10
16.31
14.69
13.32
27.68
16.31
18.54
57
8.13
Gross margin%
8.57
9.42
7.91
5.28
5.75
2.88
2.62
0.40
0.40
0.40
3.66
0.40
4.08
30
23.97
Operating margin%
20.69
20.02
17.17
19.07
17.86
16.84
17.71
15.48
17.88
18.99
22.48
17.71
17.87
11
13.01
Net margin%
10.81
11.27
8.39
9.62
10.51
11.41
9.50
6.64
8.79
6.69
20.26
8.79
9.56
26
12.60
P/E ratio (avg)x
29.94
29.82
29.48
31.06
29.22
25.29
24.01
23.20
22.97
21.05
26.29
23.20
27.25
42
35.85
EV/EBITx
21.10
22.55
25.75
28.27
27.51
30.29
34.26
38.06
39.27
46.27
13.40
38.06
29.28
39
9.63
FCF yield (avg)%
31.26
33.80
34.59
32.63
34.30
36.82
35.31
33.41
32.01
29.20
7.41
33.41
33.61
56
6.14
FCF margin%
11.62
13.95
13.51
11.32
8.42
6.69
5.40
5.24
2.58
0.40
5.44
5.24
7.55
27
0.291
FCF / Net incomex
1.210
1.247
1.128
1.184
1.051
0.977
1.022
1.041
1.003
0.995
1.633
1.003
1.046
76
7.36
ROIC%
22.08
19.17
17.25
18.37
19.02
16.95
19.39
18.95
17.50
15.81
14.40
17.50
18.66
20
22.92
Return on equity%
13.22
14.51
13.91
13.41
14.41
11.85
13.23
15.78
13.35
12.72
15.21
13.23
13.38
26
19.94
Return on assets%
9.37
10.18
9.88
7.36
5.03
6.40
7.54
8.49
6.71
7.08
22.01
7.08
7.45
26
5.43
EPS¥
13.23
13.37
12.36
12.84
11.63
10.70
11.61
12.85
13.73
12.81
5.81
1.96%
(1.32%)
—
5.42
EPS growth%
2.74
4.18
6.86
6.81
9.36
7.33
8.00
6.22
5.36
5.71
28.49
6.22
6.52
89
31.70
Bookvalue per sh¥
30.66
29.79
27.14
24.90
21.58
22.34
23.05
19.84
21.11
18.44
5.97
(3.09%)
(4.46%)
—
36.85
FCF per share¥
24.75
26.19
26.69
28.57
27.53
31.20
32.73
32.28
36.79
38.54
12.74
6.96%
4.74%
—
14.65
Dividend per sh¥
15.66
17.32
20.75
24.34
24.27
27.22
29.41
31.85
33.51
34.88
7.65
7.52%
9.77%
—
6.39
Div yield (avg)%
24.45
23.08
25.34
24.98
25.62
23.19
24.62
27.02
28.07
30.84
5.21
27.02
25.16
83
22.25
Payout ratio%
18.50
16.00
18.85
21.32
22.43
21.82
20.78
19.13
17.34
15.55
26.76
19.13
18.99
42
136.0
Shares (diluted)M
197.9
234.5
266.9
302.3
326.1
323.5
352.9
418.6
471.3
502.4
139.2
9.03%
9.31%
72
2.26
Buyback yield%
10.87
8.23
5.46
6.14
3.76
4.71
6.83
4.01
2.24
1.34
25.29
4.01
5.08
52
1.772
D/E ratiox
0.203
0.183
0.164
0.147
0.156
0.136
0.137
0.124
0.109
0.097
1.342
0.124
0.142
43
4.469
Enterprise value¥B
3.175
3.072
3.395
3.291
3.125
3.332
3.122
3.313
3.527
3.243
0.633
0.74%
(0.67%)
37
1.241
LT debt¥B
3.079
2.954
2.803
3.215
3.704
4.321
4.834
5.597
5.555
5.517
9.922
8.29%
5.50%
65
Revenue
¥13.52B
3.23%
1.00×
Cost of revenue
¥9.382B
3.17%
0.99×
Operating expenses
¥2.053B
3.35%
1.01×
Property and equipment
14.82%
Cash and investments
14.38%