2.768
Revenue¥B
2.504
2.535
2.506
2.559
2.520
2.586
2.577
2.530
2.506
2.561
2.947
0.32%
0.50%
31
3.84
Revenue growth%
30.29
30.45
30.42
28.21
29.15
27.50
29.00
31.90
29.70
29.68
24.19
29.68
29.69
45
18.93
Gross margin%
7.75
10.29
12.10
14.03
15.62
15.89
15.73
16.99
18.81
16.94
23.65
16.94
15.68
83
27.28
Operating margin%
9.28
10.77
13.03
11.03
11.40
11.77
12.77
14.82
14.07
13.27
9.85
13.27
12.27
16
24.71
Net margin%
27.68
27.17
27.43
27.02
27.09
29.07
27.69
29.84
32.43
32.58
7.18
29.84
27.69
81
14.84
P/E ratio (avg)x
15.94
17.23
18.30
21.34
25.22
25.78
27.46
29.94
35.35
41.18
36.27
29.94
25.50
75
28.74
EV/EBITx
18.53
19.38
20.93
22.17
22.54
23.92
27.11
29.54
28.73
30.30
22.42
28.73
23.23
9
24.22
FCF yield (avg)%
10.67
12.76
15.70
17.14
17.71
20.37
18.32
19.57
21.99
21.96
28.71
20.37
18.01
61
3.33
FCF margin%
4.30
2.22
4.54
4.82
2.13
3.13
1.00
1.85
3.25
0.40
4.53
1.85
2.67
52
1.247
FCF / Net incomex
0.474
0.562
0.603
0.596
0.698
0.708
0.734
0.868
0.994
1.052
1.515
0.868
0.703
88
3.87
ROIC%
5.60
6.64
7.05
5.43
4.06
2.61
5.30
5.34
4.42
2.34
24.35
4.42
5.32
22
9.11
Return on equity%
16.57
14.39
11.46
13.36
12.55
15.54
14.26
12.09
11.15
8.23
14.54
12.09
12.96
92
20.08
Return on assets%
2.31
0.40
0.40
0.40
0.40
0.40
3.14
0.40
3.29
1.53
27.60
1.53
0.40
95
94.29
EPS¥
73.67
84.85
87.08
104.60
109.12
109.52
114.15
132.07
149.45
176.43
99.92
10.09%
10.10%
—
11.38
EPS growth%
12.19
9.38
11.27
10.71
11.62
12.15
14.98
13.26
10.41
12.03
18.79
12.15
11.82
50
52.70
Bookvalue per sh¥
71.75
69.48
61.15
57.45
50.74
45.67
39.63
35.32
36.16
32.48
93.30
(8.53%)
(8.67%)
—
91.32
FCF per share¥
77.49
87.57
92.33
106.92
123.41
132.53
131.20
148.93
147.43
145.56
113.65
3.36%
7.78%
—
48.63
Dividend per sh¥
105.03
104.59
97.01
104.12
111.99
97.68
97.32
100.97
102.42
97.94
83.24
(2.64%)
(1.92%)
—
13.05
Div yield (avg)%
11.62
10.95
8.81
7.43
8.12
6.96
7.86
7.83
10.70
12.54
20.33
7.86
8.47
49
14.67
Payout ratio%
27.66
25.96
24.62
22.24
24.05
23.20
23.05
22.62
24.69
25.13
24.05
23.20
24.33
85
12.94
Shares (diluted)M
16.24
16.30
15.41
14.56
16.63
16.33
18.14
19.31
18.21
17.49
12.93
1.02%
0.91%
17
14.56
Buyback yield%
15.26
16.70
19.31
21.93
23.34
25.61
27.58
25.95
27.27
26.28
22.44
26.28
24.47
52
0.105
D/E ratiox
2.463
2.622
2.685
3.037
3.041
3.280
3.841
4.551
4.508
5.343
0.699
4.508
3.161
57
2.033
Enterprise value¥B
0.996
1.162
1.369
1.409
1.560
1.693
1.816
2.086
2.031
2.358
2.250
8.61%
10.61%
63
0.423
LT debt¥B
2.015
2.307
2.667
2.757
2.671
2.872
2.875
3.307
3.431
4.066
0.368
8.77%
8.10%
28
Revenue
¥2.561B
0.50%
1.00×
Cost of revenue
¥1.466B
0.28%
0.98×
Operating expenses
¥545.0M
0.80%
1.03×
Property and equipment
17.59%
Goodwill & intangibles
15.90%
Cash and investments
14.77%