2.513
Revenue¥B
1.102
1.191
1.271
1.402
1.513
1.621
1.723
1.824
1.981
2.116
2.684
6.94%
7.55%
52
17.46
Revenue growth%
13.60
13.40
11.59
12.89
14.10
13.91
13.91
14.29
14.07
16.54
2.33
14.07
13.91
29
13.94
Gross margin%
29.27
29.31
31.87
30.05
28.45
28.45
27.47
27.34
26.46
24.89
11.40
27.34
28.45
8
24.63
Operating margin%
6.28
3.40
1.37
0.40
1.85
2.95
0.59
1.68
0.40
2.57
21.82
1.68
1.76
62
4.59
Net margin%
8.78
6.92
7.59
8.30
5.53
8.27
9.35
9.46
8.44
5.95
6.60
8.44
8.29
69
28.46
P/E ratio (avg)x
17.25
15.91
15.60
16.93
17.65
16.16
15.31
16.39
18.82
18.86
14.90
16.39
16.66
21
7.924
EV/EBITx
8.801
8.456
9.230
8.000
7.281
7.376
7.473
6.979
6.471
6.232
15.78
6.979
7.425
63
5.14
FCF yield (avg)%
12.12
11.92
14.77
17.32
17.47
16.00
14.67
17.22
17.55
16.83
2.67
16.83
16.42
82
13.81
FCF margin%
10.81
9.60
7.96
7.70
10.41
11.96
10.63
9.20
11.36
11.63
25.07
11.36
10.52
43
1.334
FCF / Net incomex
0.727
0.804
0.887
1.047
1.197
1.159
1.357
1.472
1.512
1.788
1.694
1.472
1.178
46
24.77
ROIC%
21.81
24.58
26.97
27.04
28.79
29.06
28.66
26.19
26.98
28.44
8.47
28.44
27.01
48
13.63
Return on equity%
20.08
17.56
20.34
19.11
19.92
21.65
22.38
23.42
23.61
23.98
19.88
23.42
21.00
44
18.69
Return on assets%
21.73
23.22
22.80
24.31
23.54
22.27
19.32
20.52
23.44
24.03
28.73
22.27
23.01
82
47.63
EPS¥
31.65
30.10
31.63
32.65
30.40
26.96
24.18
22.39
20.80
22.04
52.63
(6.23%)
(4.18%)
—
3.21
EPS growth%
27.76
26.27
24.52
22.76
22.27
22.32
21.49
21.94
21.25
23.27
7.81
21.94
22.54
91
86.63
Bookvalue per sh¥
73.18
69.94
69.67
79.34
74.58
78.89
82.99
86.77
92.37
105.97
60.91
7.28%
3.74%
—
34.26
FCF per share¥
82.97
74.44
80.62
79.67
76.42
70.66
68.21
70.64
70.69
63.08
53.32
(3.77%)
(3.32%)
—
47.70
Dividend per sh¥
78.90
81.89
93.52
85.79
84.48
86.12
79.64
79.11
79.31
85.01
83.06
0.12%
1.67%
—
3.64
Div yield (avg)%
20.17
17.80
16.40
18.21
20.52
23.34
22.19
22.31
24.83
25.15
11.99
23.34
21.35
17
7.10
Payout ratio%
33.62
35.80
33.65
33.46
35.97
33.77
31.30
33.11
31.70
32.32
27.52
32.32
33.54
69
16.20
Shares (diluted)M
19.03
20.32
19.06
19.66
20.57
19.76
22.06
23.50
24.99
28.20
16.17
6.51%
5.08%
62
19.54
Buyback yield%
17.54
15.34
13.48
14.32
13.82
13.82
15.60
14.54
15.93
17.38
12.50
15.60
14.94
73
1.129
D/E ratiox
1.421
1.677
1.824
2.054
2.147
2.386
2.653
2.908
3.158
2.983
1.262
2.908
2.266
89
1.378
Enterprise value¥B
2.058
2.185
2.325
2.593
2.822
2.721
2.727
2.837
3.077
2.923
1.584
0.71%
3.00%
34
2.244
LT debt¥B
0.765
0.758
0.693
0.710
0.628
0.568
0.575
0.583
0.567
0.562
1.891
(2.17%)
(3.52%)
60
Revenue
¥2.116B
7.55%
1.00×
Cost of revenue
¥1.417B
7.46%
0.99×
Operating expenses
¥323.5M
7.93%
1.04×
Cash and investments
16.20%
Property and equipment
15.53%