37.65
Revenue¥B
24.27
25.17
26.79
28.41
29.56
31.77
33.91
35.63
38.18
40.08
41.25
6.28%
5.59%
88
8.91
Revenue growth%
15.50
15.95
18.19
19.67
16.86
15.88
15.75
15.73
15.71
15.50
8.68
15.73
15.82
25
7.22
Gross margin%
18.05
15.47
14.02
11.72
9.03
10.89
9.34
9.61
10.99
11.25
5.65
10.89
11.12
85
4.92
Operating margin%
15.76
13.70
16.55
17.41
20.36
22.29
24.71
25.62
28.34
30.99
17.00
25.62
21.32
51
29.32
Net margin%
25.16
22.42
23.33
22.62
19.98
18.04
18.53
16.61
17.81
18.14
25.26
18.04
19.26
93
36.46
P/E ratio (avg)x
6.498
7.000
6.839
7.135
7.298
8.246
8.959
8.944
8.217
7.606
29.32
8.246
7.452
79
27.97
EV/EBITx
23.69
24.50
24.92
21.65
22.40
19.80
19.20
18.10
16.00
14.73
14.89
18.10
20.72
48
27.23
FCF yield (avg)%
17.94
20.72
21.86
23.87
22.61
20.74
19.00
21.84
23.89
24.89
3.30
21.84
21.85
89
8.03
FCF margin%
24.45
27.22
27.11
26.34
27.31
26.69
28.99
28.99
28.90
26.94
21.90
28.90
27.16
80
0.835
FCF / Net incomex
0.324
0.385
0.461
0.516
0.603
0.642
0.728
0.849
0.999
1.011
1.685
0.849
0.623
25
29.16
ROIC%
28.76
25.92
25.27
22.61
22.02
24.16
22.81
22.11
21.15
23.47
28.47
22.81
23.14
62
27.40
Return on equity%
13.13
10.35
11.98
12.46
13.74
12.91
10.32
10.91
9.20
11.69
18.81
10.91
11.83
76
21.58
Return on assets%
17.86
18.59
16.33
16.31
16.35
15.70
15.37
12.49
15.08
17.10
27.69
15.37
16.32
78
349.83
EPS¥
256.56
278.97
247.10
214.16
233.06
229.07
208.18
188.90
181.71
195.67
374.54
(3.44%)
(2.74%)
—
21.45
EPS growth%
13.92
11.99
10.78
9.11
6.63
4.63
5.09
7.68
9.79
7.36
20.87
7.36
8.39
46
213.76
Bookvalue per sh¥
110.25
133.76
152.40
173.19
195.57
210.63
228.66
245.94
259.66
298.62
224.39
8.83%
11.58%
—
345.47
FCF per share¥
504.65
533.42
562.20
618.63
652.05
702.00
738.80
713.56
782.73
749.35
207.42
2.82%
4.62%
—
275.84
Dividend per sh¥
123.81
133.70
125.40
116.82
124.70
138.84
129.29
123.79
131.23
118.35
106.22
(1.04%)
(1.31%)
—
22.30
Div yield (avg)%
19.28
16.54
15.69
17.56
15.93
17.26
18.19
20.67
19.86
16.97
8.51
18.19
17.41
59
5.54
Payout ratio%
33.01
30.55
29.08
29.30
31.86
33.27
34.35
36.89
34.07
35.84
17.55
34.35
33.14
30
42.45
Shares (diluted)M
54.72
56.97
58.42
56.36
55.74
59.80
62.71
63.00
68.22
61.52
42.61
1.99%
2.26%
14
5.72
Buyback yield%
17.49
19.50
17.85
17.04
16.69
18.07
18.91
19.12
20.13
19.05
3.36
19.05
18.49
43
1.080
D/E ratiox
0.433
0.447
0.443
0.412
0.440
0.456
0.435
0.474
0.444
0.459
1.550
0.456
0.444
18
4.306
Enterprise value¥B
16.12
17.90
19.39
20.18
19.60
20.83
22.92
22.38
24.36
24.75
3.062
4.78%
4.70%
8
14.47
LT debt¥B
38.20
40.46
43.06
49.79
53.93
64.96
71.54
81.11
89.97
87.61
24.66
10.19%
10.35%
36
Revenue
¥40.08B
5.59%
1.00×
Cost of revenue
¥28.06B
5.59%
1.00×
Operating expenses
¥6.237B
5.59%
1.00×
Property and equipment
15.53%
Cash and investments
15.43%