3.497
Revenue¥B
3.154
3.297
3.419
3.567
3.671
3.794
3.927
4.137
4.166
4.194
3.867
2.70%
3.30%
71
4.15
Revenue growth%
9.76
11.82
12.19
13.13
15.83
15.60
17.49
17.30
17.53
17.06
19.49
17.30
15.72
37
14.10
Gross margin%
18.05
15.23
13.27
11.18
10.42
11.55
9.63
10.78
11.30
10.13
17.70
10.78
11.24
59
20.64
Operating margin%
22.10
20.47
20.43
22.75
20.40
19.94
22.78
21.73
20.93
23.83
18.01
21.73
21.33
53
6.48
Net margin%
10.40
10.28
10.10
12.96
13.11
12.12
10.46
10.41
11.26
13.28
5.20
11.26
10.86
49
10.89
P/E ratio (avg)x
23.52
25.63
28.61
32.28
37.49
36.52
37.53
38.51
37.58
44.57
14.06
37.58
37.01
43
36.38
EV/EBITx
35.12
40.24
42.21
38.76
38.00
41.09
46.64
47.95
50.51
53.69
15.97
47.95
41.65
17
4.50
FCF yield (avg)%
8.43
11.23
14.18
13.41
12.03
10.57
10.85
8.21
10.37
10.06
9.66
10.37
10.71
29
22.72
FCF margin%
22.49
21.86
23.72
25.16
26.98
25.18
22.55
22.79
21.41
20.77
19.09
22.55
22.67
53
0.697
FCF / Net incomex
0.679
0.745
0.866
0.944
0.933
1.038
1.134
1.244
1.387
1.515
1.076
1.244
0.991
56
23.18
ROIC%
17.35
16.78
17.61
17.69
15.78
13.83
13.40
12.90
12.80
13.74
14.02
13.40
14.81
10
18.93
Return on equity%
12.58
15.52
13.93
14.60
14.54
14.66
13.93
12.62
10.82
11.72
14.06
12.62
13.93
56
19.76
Return on assets%
26.57
26.81
28.91
30.75
32.23
34.68
32.52
34.27
33.74
34.50
24.98
34.27
32.37
31
157.16
EPS¥
109.93
124.52
144.95
148.58
166.97
183.95
200.93
215.26
239.83
272.55
163.06
10.30%
9.30%
—
16.84
EPS growth%
28.41
30.18
31.51
29.49
28.10
25.55
24.83
25.05
25.73
26.65
20.65
25.55
27.37
66
146.64
Bookvalue per sh¥
73.20
64.62
59.31
54.29
52.17
48.85
50.57
47.61
47.97
47.77
168.72
(1.75%)
(4.69%)
—
57.33
FCF per share¥
89.79
87.63
80.04
71.89
66.97
70.37
71.06
68.75
67.11
64.57
100.51
(0.73%)
(4.16%)
—
51.92
Dividend per sh¥
236.95
267.59
256.39
277.82
295.70
284.02
287.88
301.20
348.82
382.30
109.37
5.27%
4.85%
—
25.61
Div yield (avg)%
7.50
9.25
11.61
9.06
7.93
6.54
8.55
11.04
11.60
8.75
28.41
8.75
8.90
6
18.71
Payout ratio%
25.53
28.44
31.21
29.12
30.66
31.37
32.48
33.55
30.84
29.14
20.29
31.37
30.75
8
11.25
Shares (diluted)M
14.48
13.97
14.06
14.11
15.01
15.68
17.44
16.31
17.08
19.45
11.22
5.32%
3.95%
95
16.26
Buyback yield%
10.54
9.87
9.78
10.49
9.27
7.21
5.34
5.77
6.37
4.90
16.34
5.77
8.24
77
0.917
D/E ratiox
1.795
2.044
2.327
2.448
2.673
2.918
3.291
3.421
3.777
3.595
1.190
3.421
2.796
33
1.274
Enterprise value¥B
2.442
2.305
2.320
2.571
2.724
3.117
2.944
3.419
3.329
3.651
3.184
6.03%
5.81%
44
1.048
LT debt¥B
0.898
1.056
1.245
1.368
1.367
1.485
1.561
1.530
1.596
1.535
3.752
2.35%
4.98%
70
Revenue
¥4.194B
3.30%
1.00×
Cost of revenue
¥2.450B
3.33%
1.00×
Operating expenses
¥518.7M
2.89%
0.96×
Cash and investments
20.08%
Property and equipment
16.97%