0.916
Revenue¥B
1.395
1.514
1.635
1.752
1.896
1.983
2.113
2.273
2.471
2.634
1.008
6.80%
7.36%
23
9.85
Revenue growth%
30.69
29.03
27.12
28.02
28.63
27.18
29.10
28.26
30.91
33.90
10.77
29.10
28.83
49
24.44
Gross margin%
6.49
8.71
11.23
11.84
12.63
14.12
14.58
16.53
16.22
15.39
16.74
15.39
13.38
10
22.83
Operating margin%
3.15
1.75
2.72
1.19
0.40
2.71
2.79
2.22
3.34
3.44
25.01
2.79
2.71
9
22.92
Net margin%
1.98
0.40
0.59
2.09
0.54
2.56
1.10
3.95
2.19
3.47
28.53
2.56
2.03
7
11.00
P/E ratio (avg)x
19.93
19.49
18.04
19.69
22.46
20.66
23.00
22.73
20.71
22.24
6.201
22.24
20.68
64
11.45
EV/EBITx
22.53
24.30
27.55
31.60
32.55
33.56
34.42
38.73
41.01
43.10
17.92
38.73
33.06
65
16.08
FCF yield (avg)%
1.97
1.65
2.68
5.27
7.30
4.58
5.47
7.26
8.59
7.41
27.13
7.26
5.37
32
29.57
FCF margin%
14.67
15.91
13.43
14.46
16.11
14.80
17.16
14.40
16.28
17.64
10.13
16.28
15.36
55
0.868
FCF / Net incomex
1.180
1.160
1.366
1.338
1.292
1.362
1.362
1.348
1.324
1.405
0.424
1.362
1.343
93
6.44
ROIC%
9.84
10.12
10.05
12.15
12.42
13.78
13.68
12.00
11.98
14.49
29.53
13.68
12.07
62
9.30
Return on equity%
28.04
25.87
25.56
25.90
27.31
25.19
27.01
29.42
30.44
29.07
10.21
29.07
27.16
15
5.00
Return on assets%
10.18
11.51
11.68
12.49
10.20
7.62
5.28
8.00
7.81
9.01
19.17
7.81
9.60
13
69.94
EPS¥
86.54
100.66
103.25
105.31
108.29
102.45
99.23
116.49
116.76
114.73
75.74
1.16%
2.26%
—
28.42
EPS growth%
23.01
24.76
23.37
22.47
20.84
22.98
24.34
23.75
21.85
23.50
26.08
23.50
23.19
70
97.59
Bookvalue per sh¥
135.36
133.68
143.66
140.81
159.37
154.43
158.14
156.12
169.55
172.23
143.44
1.56%
2.41%
—
49.83
FCF per share¥
235.54
262.94
281.51
306.17
346.44
323.48
306.45
324.92
319.86
315.42
112.69
(1.86%)
2.49%
—
119.17
Dividend per sh¥
215.45
204.90
200.30
237.78
245.41
255.89
251.39
271.08
275.66
286.59
57.37
3.15%
4.32%
—
5.09
Div yield (avg)%
7.82
6.96
7.20
5.30
3.45
1.94
4.63
3.26
5.23
4.78
28.57
4.63
5.01
37
11.86
Payout ratio%
1.33
0.40
1.87
0.40
2.40
5.05
3.49
0.68
2.58
0.72
29.76
2.58
1.60
61
20.52
Shares (diluted)M
14.74
14.02
12.10
12.47
12.02
11.21
9.653
8.562
8.667
8.214
20.33
(7.33%)
(7.12%)
36
16.11
Buyback yield%
4.14
1.76
0.58
3.05
5.33
4.86
5.15
3.90
1.12
3.68
28.93
3.90
3.79
80
0.900
D/E ratiox
2.575
2.857
3.374
3.811
4.114
4.229
4.324
5.016
5.193
6.196
1.751
5.016
4.172
38
2.285
Enterprise value¥B
3.134
3.059
3.335
3.295
3.448
3.308
3.084
2.929
2.671
2.924
2.584
(3.25%)
(1.56%)
20
3.166
LT debt¥B
1.159
1.311
1.589
1.686
1.691
1.914
2.133
2.222
2.480
2.691
2.645
9.74%
8.62%
61
Revenue
¥2.634B
7.36%
1.00×
Cost of revenue
¥1.844B
7.36%
1.00×
Operating expenses
¥431.0M
7.23%
0.99×
Property and equipment
20.23%
Cash and investments
16.42%