10.37
Revenue¥B
19.42
19.20
18.88
19.37
19.86
20.44
21.00
20.68
20.69
20.41
11.06
0.55%
0.74%
85
26.32
Revenue growth%
24.39
25.91
25.45
25.93
26.04
25.96
27.35
25.06
27.34
25.86
11.05
25.96
25.92
84
28.70
Gross margin%
19.63
19.54
21.57
23.07
24.91
23.18
25.93
26.83
24.97
26.94
2.42
25.93
24.04
35
20.56
Operating margin%
0.84
1.42
2.46
0.40
2.93
4.08
4.88
3.06
0.80
0.40
2.92
3.06
1.94
30
7.05
Net margin%
21.48
19.59
19.21
20.99
19.11
18.31
18.62
15.66
15.67
17.02
28.50
17.02
18.87
88
26.12
P/E ratio (avg)x
8.402
7.987
7.846
7.623
8.129
7.700
7.601
7.811
7.436
7.137
21.70
7.601
7.755
65
13.52
EV/EBITx
49.39
55.17
63.67
64.17
71.06
83.84
97.65
109.9
128.9
129.3
12.24
109.9
77.45
5
14.55
FCF yield (avg)%
8.51
7.69
4.77
5.36
5.85
8.55
7.58
4.95
6.92
5.48
20.30
6.92
6.39
38
23.89
FCF margin%
1.39
0.40
2.39
3.80
1.87
2.19
0.40
0.40
0.40
2.26
5.33
0.40
1.63
50
1.148
FCF / Net incomex
0.899
1.018
0.984
1.013
1.112
1.242
1.316
1.335
1.478
1.375
0.545
1.335
1.177
47
22.01
ROIC%
4.04
2.40
0.40
1.27
0.58
2.26
2.74
4.28
2.86
5.24
23.93
2.86
2.57
59
3.54
Return on equity%
11.49
13.59
12.00
12.28
13.29
10.85
10.85
9.51
10.56
12.33
27.90
10.85
11.75
81
17.50
Return on assets%
16.35
17.27
14.90
12.96
15.91
14.83
16.52
16.56
17.90
19.82
19.05
16.56
16.44
15
191.64
EPS¥
59.25
56.27
64.32
62.71
59.33
64.30
71.68
76.81
84.48
83.56
196.43
7.09%
4.53%
—
14.16
EPS growth%
32.06
29.68
32.31
32.11
30.05
28.22
26.49
24.00
24.38
24.18
10.62
24.38
28.95
82
44.11
Bookvalue per sh¥
32.67
29.99
30.12
29.80
27.75
26.08
25.20
26.55
28.43
32.08
60.98
2.94%
0.65%
—
77.10
FCF per share¥
34.61
38.88
41.89
40.06
37.00
35.83
33.79
30.36
30.68
30.90
158.72
(3.53%)
(0.86%)
—
124.09
Dividend per sh¥
109.52
102.70
90.37
94.50
101.90
90.19
96.48
86.28
89.84
88.15
150.95
(2.86%)
(1.57%)
—
15.59
Div yield (avg)%
16.21
14.85
12.10
9.95
11.09
12.24
14.50
15.27
14.57
11.59
3.98
14.50
13.37
52
8.36
Payout ratio%
13.82
11.12
8.97
9.24
6.98
5.64
7.97
7.21
6.43
6.81
2.59
6.81
7.59
13
31.71
Shares (diluted)M
60.26
69.66
74.52
81.69
93.55
108.9
131.4
142.5
172.8
188.4
32.18
15.03%
13.38%
79
22.86
Buyback yield%
4.78
7.37
4.44
2.22
1.10
4.09
2.62
1.35
0.40
1.35
20.73
1.35
2.42
85
1.064
D/E ratiox
0.340
0.376
0.414
0.485
0.555
0.602
0.712
0.809
0.959
1.126
0.886
0.809
0.579
7
7.752
Enterprise value¥B
15.33
16.07
15.14
16.86
17.61
15.60
16.52
18.18
19.23
18.43
7.963
0.91%
0.84%
73
9.406
LT debt¥B
8.883
8.123
7.984
8.549
8.678
8.995
8.090
8.384
8.112
7.577
8.432
(2.68%)
(0.86%)
37
Revenue
¥20.41B
0.74%
1.00×
Cost of revenue
¥10.84B
0.80%
1.01×
Operating expenses
¥4.135B
0.85%
1.01×
Property and equipment
20.69%
Cash and investments
15.03%