9.579
Revenue¥B
21.51
22.84
25.12
26.60
28.83
31.42
34.35
37.16
39.64
43.33
10.17
8.49%
8.20%
86
24.59
Revenue growth%
6.51
3.56
4.15
5.70
5.04
7.08
6.56
6.66
5.78
6.01
9.45
6.56
5.89
5
12.48
Gross margin%
2.31
4.58
2.63
5.17
5.60
4.73
2.75
1.42
2.82
2.74
29.49
2.75
2.79
82
2.28
Operating margin%
1.33
3.27
2.59
0.40
0.91
0.76
0.40
0.40
0.77
0.65
29.33
0.65
0.76
62
7.31
Net margin%
30.73
33.42
35.25
33.24
32.07
29.50
32.29
34.26
36.93
34.87
19.57
34.26
33.33
65
35.79
P/E ratio (avg)x
15.02
15.13
15.16
14.44
15.82
15.21
14.89
14.24
12.97
12.88
18.38
14.24
14.95
66
8.143
EV/EBITx
39.12
38.20
42.21
37.29
38.17
36.14
36.66
34.94
32.58
33.76
15.44
34.94
36.98
28
19.33
FCF yield (avg)%
10.13
12.69
14.93
12.19
11.76
11.60
10.79
10.57
13.48
14.62
28.61
11.60
11.97
15
14.18
FCF margin%
17.64
14.66
17.50
19.43
19.48
21.72
19.19
18.35
20.69
20.19
8.80
20.19
19.31
76
1.468
FCF / Net incomex
0.656
0.724
0.791
0.836
0.917
1.013
1.026
0.948
0.861
0.872
0.433
0.948
0.867
68
7.74
ROIC%
6.87
8.82
9.84
7.08
6.87
8.52
10.91
9.99
12.90
15.06
17.00
10.91
9.33
56
9.68
Return on equity%
6.63
6.35
7.27
6.06
7.27
7.22
8.32
6.52
5.40
3.90
14.69
6.52
6.58
81
20.49
Return on assets%
24.62
23.25
20.87
20.32
19.98
18.33
17.74
14.86
13.56
14.03
7.23
14.86
19.15
78
209.96
EPS¥
342.68
328.15
305.84
308.23
327.97
310.86
300.77
273.76
295.22
311.02
217.76
(1.06%)
(0.91%)
—
3.96
EPS growth%
34.53
37.00
38.19
37.00
36.64
34.75
37.40
36.19
36.87
34.73
16.72
36.19
36.75
84
405.59
Bookvalue per sh¥
164.27
178.47
184.99
183.34
188.92
217.56
208.53
242.74
235.10
222.12
264.62
3.29%
3.03%
—
249.39
FCF per share¥
369.81
351.58
347.26
329.98
321.40
314.61
338.88
366.83
426.99
421.36
197.51
5.57%
2.88%
—
132.40
Dividend per sh¥
168.72
165.73
184.59
177.64
183.34
188.80
221.83
217.05
230.55
230.48
278.20
4.68%
3.00%
—
2.21
Div yield (avg)%
9.99
8.08
9.13
6.36
9.31
6.61
6.56
7.13
7.35
5.22
8.79
6.61
7.24
94
22.34
Payout ratio%
8.15
7.34
4.43
4.13
6.24
7.73
10.05
7.71
9.30
7.52
27.02
7.73
7.62
72
48.03
Shares (diluted)M
61.33
61.22
59.72
63.86
62.09
60.73
59.93
67.34
74.37
89.63
49.03
7.62%
3.95%
15
29.87
Buyback yield%
7.00
9.51
8.10
10.93
10.60
13.48
13.77
14.31
11.41
12.24
12.28
13.48
11.17
44
1.695
D/E ratiox
1.864
1.829
1.829
2.070
1.924
1.893
1.874
1.914
2.057
2.325
1.181
1.914
1.904
88
12.25
Enterprise value¥B
10.20
9.598
10.10
10.40
11.57
12.34
14.06
15.49
15.94
16.41
23.14
7.24%
6.30%
16
43.19
LT debt¥B
3.710
3.700
4.030
3.615
3.898
3.423
3.203
2.979
3.129
2.881
38.46
(5.87%)
(1.89%)
47
Revenue
¥43.33B
8.20%
1.00×
Cost of revenue
¥26.17B
8.39%
1.02×
Operating expenses
¥5.529B
7.32%
0.92×
Property and equipment
17.95%
Cash and investments
17.77%