0.734
Revenue¥B
2.770
3.052
3.380
3.683
3.927
4.302
4.588
5.088
5.511
5.960
0.799
8.70%
9.12%
14
27.50
Revenue growth%
20.54
18.34
16.93
16.89
16.01
14.36
14.12
13.03
13.77
13.65
25.54
13.77
15.18
17
15.51
Gross margin%
16.89
19.19
17.14
15.37
14.92
15.12
14.82
11.84
9.17
11.15
26.27
11.84
15.02
53
21.86
Operating margin%
6.57
4.79
6.97
7.57
8.07
8.87
10.15
8.49
5.49
5.79
26.69
8.49
7.27
33
29.57
Net margin%
23.37
23.04
21.16
20.88
21.75
24.73
25.70
27.38
29.85
30.78
27.32
27.38
24.05
27
23.55
P/E ratio (avg)x
44.15
40.62
40.27
45.76
46.40
52.67
50.79
47.26
53.43
58.52
25.67
52.67
46.83
47
37.62
EV/EBITx
29.15
31.09
35.06
39.55
39.98
42.39
46.03
51.93
51.53
55.44
15.48
51.53
41.18
10
19.59
FCF yield (avg)%
18.00
18.38
20.25
21.08
18.14
18.17
15.33
16.03
18.47
17.71
29.80
17.71
18.16
19
3.48
FCF margin%
11.75
9.84
7.60
8.31
7.86
8.86
9.56
6.90
4.05
4.87
5.04
6.90
8.09
47
1.366
FCF / Net incomex
0.478
0.468
0.447
0.444
0.454
0.464
0.497
0.440
0.439
0.483
1.707
0.464
0.459
84
20.65
ROIC%
16.35
13.59
14.02
13.22
16.16
18.35
17.21
18.53
20.92
23.65
13.07
18.53
16.78
47
14.23
Return on equity%
22.12
24.77
25.91
24.64
24.87
22.92
20.47
19.95
19.19
21.22
3.75
20.47
22.52
33
2.16
Return on assets%
15.34
16.33
16.51
16.77
18.84
20.45
22.35
22.20
25.05
25.86
12.83
22.35
19.64
82
26.54
EPS¥
57.46
65.89
66.06
74.58
70.84
80.81
90.21
102.31
100.81
98.28
28.70
6.77%
6.79%
—
3.91
EPS growth%
36.50
33.76
32.21
32.81
31.50
28.86
27.01
26.89
28.81
31.69
5.56
28.81
31.59
11
8.37
Bookvalue per sh¥
76.84
84.00
91.76
90.56
88.19
96.23
115.07
126.82
127.54
142.71
56.27
10.11%
7.90%
—
35.26
FCF per share¥
42.77
45.14
53.67
56.09
58.36
58.48
70.24
69.40
80.58
91.82
46.25
9.49%
8.50%
—
35.07
Dividend per sh¥
57.68
52.24
57.80
53.51
51.15
45.03
40.62
44.18
44.22
48.69
43.82
(0.98%)
(2.15%)
—
6.17
Div yield (avg)%
6.08
7.96
9.93
12.52
10.76
10.87
10.04
7.86
8.18
6.60
7.38
8.18
9.05
42
11.89
Payout ratio%
7.15
8.41
6.85
4.28
4.15
5.32
4.47
4.85
4.97
3.13
7.40
4.85
4.91
93
39.96
Shares (diluted)M
45.68
47.12
45.09
44.97
51.85
60.51
68.07
63.82
69.23
69.82
40.94
6.13%
4.94%
76
2.08
Buyback yield%
27.17
28.16
30.05
27.26
28.16
29.12
28.02
30.16
27.37
30.15
5.67
29.12
28.16
17
0.438
D/E ratiox
0.389
0.442
0.475
0.526
0.537
0.578
0.650
0.755
0.807
0.930
0.176
0.755
0.557
25
0.770
Enterprise value¥B
2.981
3.191
3.141
3.172
3.353
2.993
2.637
2.806
2.869
2.901
3.849
(2.85%)
(1.26%)
81
4.441
LT debt¥B
5.070
4.911
4.721
4.893
4.381
4.860
5.281
5.698
5.754
5.977
0.916
6.41%
1.70%
48
Revenue
¥5.960B
9.12%
1.00×
Cost of revenue
¥4.120B
9.12%
1.00×
Operating expenses
¥1.063B
9.57%
1.04×
Cash and investments
18.27%
Property and equipment
14.40%