1.991
Revenue¥B
6.603
7.035
7.291
7.628
7.819
8.345
8.913
9.299
9.572
2.081
2.396
4.65%
4.53%
41
27.08
Revenue growth%
10.22
9.27
11.81
14.38
11.79
14.25
11.38
8.85
11.46
14.00
25.70
11.46
11.42
82
21.88
Gross margin%
12.99
15.97
14.86
16.72
19.51
18.57
20.04
22.34
21.50
8.95
26.71
20.04
17.64
55
2.31
Operating margin%
14.47
14.11
14.27
17.07
17.86
19.10
18.70
18.87
17.20
19.29
28.50
18.70
17.13
42
25.10
Net margin%
13.43
13.79
16.46
15.80
12.97
15.48
18.11
20.50
17.65
26.03
10.62
17.65
15.64
19
12.44
P/E ratio (avg)x
14.44
15.74
17.17
18.28
20.24
21.63
22.87
26.59
27.82
34.06
34.39
22.87
19.26
31
25.54
EV/EBITx
26.54
25.77
25.56
23.13
23.44
21.76
19.55
20.57
19.54
37.20
24.19
20.57
23.29
30
21.48
FCF yield (avg)%
9.83
11.14
12.40
14.81
12.06
9.70
8.22
8.38
5.44
7.10
19.89
8.38
10.49
59
27.54
FCF margin%
19.57
17.05
18.45
19.84
21.40
19.97
17.17
18.60
18.91
23.15
28.36
18.91
18.75
84
0.448
FCF / Net incomex
0.689
0.681
0.728
0.702
0.646
0.589
0.551
0.506
0.551
0.432
0.442
0.551
0.663
90
26.21
ROIC%
9.09
10.95
8.75
7.64
9.48
9.84
7.26
7.39
6.68
29.01
23.14
7.39
8.19
90
9.91
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.19
8.30
3.12
0.40
0.40
63
28.35
Return on assets%
13.28
12.19
9.43
10.76
10.62
11.86
14.30
14.05
12.71
6.81
15.79
12.71
12.03
7
97.04
EPS¥
197.05
232.73
277.28
289.01
286.13
290.18
344.35
371.00
411.22
100.89
111.55
7.31%
9.73%
—
24.39
EPS growth%
23.39
23.65
24.57
24.39
21.68
20.33
17.58
15.44
17.47
8.34
25.93
17.58
22.54
68
164.25
Bookvalue per sh¥
47.55
42.69
44.54
49.57
54.05
52.11
57.20
52.00
51.11
183.17
235.58
0.61%
(0.22%)
—
204.51
FCF per share¥
182.11
194.80
190.04
181.97
205.49
213.60
201.13
227.46
261.32
145.14
122.51
7.51%
5.35%
—
53.68
Dividend per sh¥
378.75
379.97
347.27
361.14
382.56
368.36
347.55
376.39
394.61
93.71
123.53
1.79%
2.72%
—
9.26
Div yield (avg)%
16.01
16.97
15.23
13.19
13.05
14.62
17.03
16.19
16.55
26.42
27.59
16.19
15.70
75
18.90
Payout ratio%
13.19
10.28
11.75
9.40
11.49
8.58
7.07
9.26
9.55
29.24
14.17
9.26
9.91
47
23.70
Shares (diluted)M
29.62
28.48
29.77
27.55
27.77
25.70
26.94
26.88
26.04
23.29
23.79
(1.12%)
(1.15%)
88
4.41
Buyback yield%
6.68
9.39
7.86
9.78
12.16
12.72
10.31
8.03
10.55
17.91
10.71
10.55
9.59
12
0.698
D/E ratiox
0.387
0.390
0.370
0.327
0.305
0.312
0.283
0.308
0.287
0.512
0.356
0.305
0.320
76
3.468
Enterprise value¥B
7.451
6.876
6.932
6.952
6.736
7.123
8.004
8.342
8.979
4.718
6.165
5.25%
2.20%
18
6.729
LT debt¥B
7.225
7.408
8.379
8.731
8.883
9.839
9.956
9.637
9.817
4.739
5.310
2.37%
4.43%
47
Revenue
¥9.572B
4.53%
1.00×
Cost of revenue
¥4.319B
4.32%
0.98×
Operating expenses
¥2.083B
4.70%
1.02×
Property and equipment
17.60%
Cash and investments
16.20%