1.829
Revenue¥B
5.026
5.196
5.383
5.658
5.878
6.094
6.333
6.694
7.023
7.487
2.047
4.96%
4.46%
81
14.46
Revenue growth%
16.43
16.56
15.97
13.24
12.33
11.06
9.40
11.85
13.04
10.63
18.27
11.06
12.68
18
28.52
Gross margin%
13.44
11.43
11.21
10.58
8.58
7.80
10.29
7.36
8.63
7.88
18.03
7.88
9.46
25
24.52
Operating margin%
21.51
22.05
20.81
18.58
16.28
14.06
11.12
9.84
10.68
8.15
14.44
10.68
15.17
80
25.54
Net margin%
19.30
18.32
19.30
18.07
18.85
18.88
16.45
17.02
18.88
18.11
4.48
18.11
18.59
89
17.40
P/E ratio (avg)x
9.648
9.387
8.936
9.885
10.38
10.81
12.10
12.30
14.01
15.41
33.59
12.30
10.59
34
35.15
EV/EBITx
34.25
34.40
37.00
33.95
36.04
37.13
39.82
43.52
41.38
43.47
7.665
41.38
37.07
23
28.98
FCF yield (avg)%
9.95
12.26
9.76
10.72
11.65
13.52
14.07
15.95
17.54
15.19
5.10
15.19
12.89
22
12.66
FCF margin%
20.83
20.20
23.06
22.03
24.45
25.23
24.23
24.06
25.69
23.14
13.14
24.23
23.60
56
1.630
FCF / Net incomex
0.567
0.562
0.655
0.697
0.712
0.791
0.817
0.886
1.061
1.156
0.117
0.886
0.752
85
25.43
ROIC%
8.10
8.23
5.77
5.38
6.36
6.41
3.90
1.83
1.63
2.06
29.50
2.06
5.58
88
16.57
Return on equity%
22.79
20.28
21.05
20.65
20.89
19.74
19.74
21.92
19.78
19.76
29.98
19.76
20.47
17
19.18
Return on assets%
16.01
17.28
17.10
19.45
18.84
17.19
16.89
16.43
15.20
13.96
13.38
16.43
16.99
34
18.80
EPS¥
14.05
15.44
15.57
18.58
18.57
18.56
20.32
21.33
24.53
29.55
19.66
9.74%
7.42%
—
12.21
EPS growth%
29.21
27.46
25.10
26.17
24.47
25.95
25.18
26.40
27.63
25.07
13.04
25.95
26.06
63
11.93
Bookvalue per sh¥
15.40
16.62
18.25
18.58
19.78
17.32
15.52
16.14
17.75
16.85
6.35
(3.15%)
0.10%
—
6.51
FCF per share¥
11.93
12.16
12.23
11.36
12.09
12.06
10.86
9.55
9.21
8.37
11.02
(7.09%)
(3.19%)
—
2.59
Dividend per sh¥
7.38
8.00
8.39
8.56
8.61
8.62
8.34
9.55
10.15
10.98
16.18
4.97%
4.53%
—
8.41
Div yield (avg)%
32.79
31.45
33.73
34.17
34.60
34.37
32.13
33.15
35.21
34.86
22.51
34.37
33.95
60
10.81
Payout ratio%
22.02
21.99
19.54
17.35
16.57
14.23
11.52
13.07
13.46
11.25
25.97
13.07
15.40
9
145.2
Shares (diluted)M
122.5
108.2
100.3
87.32
81.61
73.41
64.68
56.52
61.41
56.11
148.2
(7.22%)
(6.89%)
35
15.57
Buyback yield%
20.79
19.83
17.39
19.52
20.92
22.00
20.14
22.63
21.42
23.56
10.61
22.00
20.86
88
1.316
D/E ratiox
0.445
0.439
0.487
0.538
0.617
0.709
0.751
0.837
0.952
1.058
1.503
0.837
0.663
15
3.384
Enterprise value¥B
0.746
0.720
0.689
0.671
0.613
0.682
0.654
0.664
0.638
0.685
6.709
2.26%
0.15%
60
4.980
LT debt¥B
7.259
7.510
7.293
8.020
7.822
8.284
8.023
9.045
9.069
10.17
4.372
5.40%
5.15%
6
Revenue
¥7.487B
4.46%
1.00×
Cost of revenue
¥4.786B
4.91%
1.04×
Operating expenses
¥991.5M
3.48%
0.91×
Cash and investments
16.44%
Property and equipment
16.06%