4.269
Revenue¥B
5.559
5.726
5.985
5.998
6.016
6.265
6.382
6.649
6.834
7.163
4.605
3.55%
2.63%
88
27.56
Revenue growth%
17.97
16.30
15.09
13.35
11.33
9.78
12.29
10.00
12.82
13.50
17.36
12.29
13.09
89
11.72
Gross margin%
2.23
0.40
0.40
2.87
2.05
0.53
0.40
2.98
0.40
2.35
8.10
0.53
1.29
45
7.16
Operating margin%
9.87
10.08
10.13
8.53
8.83
9.18
10.29
10.42
8.78
10.66
5.77
10.29
9.97
75
24.76
Net margin%
24.80
25.19
27.91
30.26
27.84
26.60
27.04
25.94
27.57
27.81
5.60
27.04
27.31
89
8.786
P/E ratio (avg)x
28.25
29.44
31.34
29.83
27.82
26.96
28.27
28.12
27.58
24.80
33.89
27.58
28.19
39
13.32
EV/EBITx
22.44
24.99
25.19
24.85
23.93
22.92
25.49
23.70
23.18
21.21
12.57
23.18
23.82
82
19.88
FCF yield (avg)%
21.85
22.97
21.21
22.13
20.11
18.22
20.14
19.01
20.04
18.12
17.77
19.01
20.13
70
21.96
FCF margin%
14.17
12.84
15.26
15.84
15.35
17.48
15.90
14.70
11.84
10.89
27.53
14.70
14.98
85
0.128
FCF / Net incomex
0.911
0.833
0.785
0.865
0.779
0.788
0.757
0.749
0.824
0.919
0.598
0.788
0.806
18
18.17
ROIC%
11.26
9.27
6.57
7.64
5.04
4.77
7.20
8.38
8.95
9.81
12.98
8.38
8.01
72
5.97
Return on equity%
22.62
20.53
21.16
20.16
18.82
16.46
14.87
17.45
17.06
18.14
26.26
17.06
18.48
50
25.70
Return on assets%
24.63
27.44
24.79
27.02
29.70
32.03
33.72
32.90
35.52
34.02
29.03
33.72
30.87
48
33.26
EPS¥
77.87
80.76
89.64
92.26
88.69
90.46
96.09
102.39
108.41
106.37
36.19
3.70%
3.86%
—
16.69
EPS growth%
3.09
2.21
3.08
2.89
2.89
0.50
1.30
1.22
3.60
2.59
25.64
1.30
2.74
22
110.90
Bookvalue per sh¥
59.10
54.96
56.05
62.53
57.70
62.13
67.71
69.96
69.42
65.55
138.90
2.59%
1.01%
—
121.45
FCF per share¥
47.69
48.03
45.34
46.02
46.77
45.60
45.51
44.07
40.96
37.23
124.88
(4.46%)
(2.38%)
—
26.21
Dividend per sh¥
59.77
63.98
54.60
56.91
56.67
49.93
52.76
54.23
47.51
49.04
73.23
(2.85%)
(2.34%)
—
2.08
Div yield (avg)%
9.77
8.86
9.34
11.62
13.19
11.32
8.48
5.74
3.76
2.65
7.12
5.74
9.10
93
2.85
Payout ratio%
30.42
31.16
30.25
27.67
26.77
26.83
27.69
26.72
25.34
26.81
18.27
26.81
27.25
30
13.53
Shares (diluted)M
16.73
15.19
16.87
16.04
15.58
15.23
16.97
15.66
17.36
16.46
12.93
1.11%
0.95%
85
17.56
Buyback yield%
5.33
6.49
8.26
7.01
6.86
8.77
11.13
9.42
6.95
4.55
13.92
8.77
6.98
71
1.720
D/E ratiox
1.670
1.947
1.827
1.711
1.644
1.798
1.931
2.175
2.411
2.483
0.946
2.175
1.879
7
6.235
Enterprise value¥B
5.594
5.833
5.548
6.103
5.869
5.902
6.471
6.706
7.250
7.557
0.349
5.19%
3.06%
94
4.623
LT debt¥B
0.677
0.665
0.677
0.764
0.906
0.940
1.065
1.069
1.178
1.231
1.312
6.32%
5.85%
95
Revenue
¥7.163B
2.63%
1.00×
Cost of revenue
¥4.438B
2.78%
1.01×
Operating expenses
¥921.3M
1.73%
0.92×
Cash and investments
19.56%
Property and equipment
18.19%