2.533
Revenue¥B
5.126
5.153
5.376
5.608
5.694
5.907
5.993
6.207
6.204
6.244
2.610
1.86%
2.12%
76
24.87
Revenue growth%
31.76
30.11
28.52
25.79
26.55
23.97
21.63
19.88
20.21
21.42
7.60
21.42
24.88
88
18.47
Gross margin%
26.03
26.38
27.57
26.94
28.21
27.30
28.51
27.74
27.37
24.95
15.45
27.37
27.34
79
20.28
Operating margin%
16.40
14.59
16.39
14.60
17.38
19.89
18.91
18.35
16.78
16.05
15.05
18.35
16.59
64
4.69
Net margin%
20.79
17.84
19.88
19.25
17.45
19.10
21.47
19.71
20.32
17.95
6.11
19.71
19.48
16
32.97
P/E ratio (avg)x
34.43
33.76
34.26
38.34
41.63
45.26
48.98
46.43
48.05
45.94
28.40
46.43
43.44
40
30.35
EV/EBITx
13.02
12.78
13.40
13.48
14.70
13.92
14.72
14.19
15.53
16.62
9.675
14.72
14.06
64
4.51
FCF yield (avg)%
23.20
22.88
25.31
23.63
22.38
19.62
21.98
19.66
21.54
22.95
8.22
21.54
22.63
93
4.25
FCF margin%
15.26
14.67
16.01
16.80
17.66
19.12
20.46
21.86
20.47
19.90
3.72
20.46
18.39
29
0.335
FCF / Net incomex
0.827
0.858
0.900
1.084
1.200
1.193
1.426
1.673
1.820
2.110
1.343
1.673
1.196
20
29.77
ROIC%
25.70
22.82
22.80
25.63
28.35
30.39
28.58
29.52
30.29
29.70
17.49
29.70
28.47
24
18.20
Return on equity%
21.17
19.43
20.35
18.46
19.33
17.43
16.46
16.41
16.57
17.06
14.78
16.57
17.95
63
23.06
Return on assets%
15.10
13.67
10.69
7.90
6.47
7.84
9.79
7.26
8.31
8.53
18.86
8.31
8.42
92
15.70
EPS¥
26.09
29.37
33.05
35.50
38.34
39.77
38.89
35.96
34.55
35.48
17.36
(1.54%)
4.32%
—
4.39
EPS growth%
2.23
2.32
0.46
0.40
0.71
0.79
0.40
0.76
3.36
3.45
18.94
0.79
0.78
55
9.48
Bookvalue per sh¥
44.08
45.09
44.91
51.38
60.23
59.74
60.82
60.41
62.83
69.20
13.41
2.82%
6.23%
—
11.63
FCF per share¥
28.64
27.92
31.56
35.79
38.15
40.13
42.09
48.50
48.42
48.26
33.48
4.82%
5.57%
—
39.29
Dividend per sh¥
65.42
77.89
81.66
94.19
97.28
116.29
116.72
132.15
136.23
146.55
29.33
8.54%
8.26%
—
10.12
Div yield (avg)%
11.14
9.63
9.85
7.63
4.94
7.73
5.44
6.35
8.49
8.10
2.66
7.73
7.91
31
9.48
Payout ratio%
23.69
22.05
23.30
25.12
28.10
29.44
29.49
32.45
32.66
30.61
14.81
30.61
28.77
29
35.72
Shares (diluted)M
53.71
61.78
66.16
73.97
81.74
78.96
83.11
86.36
94.55
92.26
34.74
2.45%
6.21%
43
18.05
Buyback yield%
13.67
11.12
13.87
13.90
13.23
12.78
11.61
9.08
9.62
11.53
6.02
11.53
12.19
17
0.871
D/E ratiox
2.082
2.179
2.216
2.398
2.610
2.700
2.620
2.742
2.965
3.402
1.572
2.742
2.615
58
3.016
Enterprise value¥B
3.137
3.514
3.231
3.340
3.144
3.240
3.566
3.441
3.234
2.898
0.350
(1.61%)
(1.64%)
30
2.660
LT debt¥B
2.481
2.818
3.347
3.933
4.309
4.612
5.262
6.195
6.472
7.011
3.502
10.22%
12.38%
33
Revenue
¥6.244B
2.12%
1.00×
Cost of revenue
¥4.371B
2.12%
1.00×
Operating expenses
¥1.423B
2.13%
1.00×
Property and equipment
19.69%
Cash and investments
19.19%