3.694
Revenue¥B
5.373
5.603
5.919
6.344
6.600
6.951
7.180
7.561
7.783
7.991
4.077
3.90%
4.74%
44
15.27
Revenue growth%
8.78
10.78
8.68
8.94
11.41
11.88
12.13
12.25
13.66
13.44
2.70
12.25
11.64
57
25.39
Gross margin%
7.12
9.85
7.15
7.50
8.67
10.41
12.52
12.94
15.53
13.01
25.98
12.94
10.13
10
4.61
Operating margin%
26.03
26.01
25.93
28.24
29.64
28.42
30.28
28.88
27.62
28.13
17.31
28.42
28.18
63
13.51
Net margin%
16.36
14.36
15.34
13.18
16.01
17.55
20.14
19.67
17.61
16.97
22.68
17.61
16.66
42
36.28
P/E ratio (avg)x
29.72
33.14
31.35
31.79
33.24
36.82
42.63
45.58
50.83
49.24
37.87
45.58
35.03
50
14.66
EV/EBITx
31.69
31.53
36.41
40.62
46.26
53.25
60.91
68.82
79.24
90.51
13.88
68.82
49.76
76
22.02
FCF yield (avg)%
13.34
16.09
18.77
17.80
19.23
21.72
19.00
18.66
18.73
17.79
14.18
18.73
18.69
55
27.54
FCF margin%
17.39
18.38
17.35
19.71
20.19
17.59
19.72
19.86
22.71
25.01
16.44
19.86
19.71
89
0.819
FCF / Net incomex
0.811
0.737
0.645
0.682
0.666
0.642
0.608
0.578
0.556
0.600
1.789
0.600
0.644
35
25.14
ROIC%
13.66
16.48
15.97
16.27
15.40
12.60
15.00
13.47
12.90
10.74
7.97
12.90
14.33
36
16.28
Return on equity%
21.39
21.14
20.84
23.46
22.36
23.83
24.80
24.64
25.24
25.20
25.14
24.80
23.65
36
22.49
Return on assets%
6.79
8.12
11.08
11.02
10.38
10.54
12.29
11.53
10.86
8.78
6.45
10.86
10.70
48
49.43
EPS¥
45.88
51.26
51.64
52.75
56.36
51.62
49.95
48.32
46.62
47.85
51.43
(3.22%)
1.76%
—
25.56
EPS growth%
0.73
3.41
4.50
6.44
8.57
9.68
7.17
5.66
5.26
4.50
28.39
5.66
5.46
79
26.50
Bookvalue per sh¥
52.65
45.95
42.02
44.46
42.08
43.20
47.69
43.41
44.66
46.67
38.84
2.09%
(2.28%)
—
21.99
FCF per share¥
33.00
33.58
37.52
36.13
32.38
31.37
29.33
29.78
29.66
30.26
47.97
(1.35%)
(1.79%)
—
16.22
Dividend per sh¥
22.32
21.81
19.79
18.91
19.41
18.46
19.81
18.22
18.24
17.97
43.21
(1.52%)
(2.26%)
—
29.19
Div yield (avg)%
20.03
18.37
19.53
20.41
21.37
23.74
20.88
22.99
24.43
26.37
24.92
23.74
21.12
27
26.50
Payout ratio%
23.38
23.37
21.24
20.71
19.63
19.57
18.23
19.31
21.88
23.36
16.19
19.57
20.97
90
95.44
Shares (diluted)M
69.48
68.47
66.48
62.09
65.04
57.38
54.35
59.46
58.66
55.59
95.10
(3.09%)
(3.39%)
30
5.58
Buyback yield%
22.71
22.81
24.66
23.88
21.61
18.90
18.89
19.82
19.23
21.29
29.03
19.23
21.45
52
0.149
D/E ratiox
2.986
3.271
3.778
4.020
4.374
5.032
5.629
5.522
5.982
6.978
1.605
5.629
4.703
93
1.731
Enterprise value¥B
2.491
2.353
2.508
2.674
2.547
2.199
2.096
1.820
1.895
2.048
9.744
(4.27%)
(2.65%)
24
1.605
LT debt¥B
5.570
5.604
5.838
6.349
6.496
6.641
6.128
6.171
5.426
5.375
6.541
(3.72%)
(1.40%)
6
Revenue
¥7.991B
4.74%
1.00×
Cost of revenue
¥4.823B
4.72%
1.00×
Operating expenses
¥1.261B
4.77%
1.00×
Property and equipment
19.95%
Cash and investments
18.06%