0.832
Revenue¥B
2.591
2.609
2.686
2.701
2.729
2.761
2.798
2.859
2.911
0.908
0.974
1.51%
1.65%
20
20.30
Revenue growth%
22.67
24.30
27.02
26.23
23.86
21.97
22.18
21.00
18.40
15.88
3.19
21.97
23.27
25
26.57
Gross margin%
28.10
29.28
31.25
29.28
30.24
32.44
34.15
34.39
32.27
27.57
23.90
32.44
30.75
67
12.43
Operating margin%
2.17
4.66
7.01
8.99
7.08
9.95
7.41
10.11
12.95
16.88
21.77
9.95
7.25
85
4.80
Net margin%
12.62
14.82
15.34
16.40
19.33
16.50
18.71
16.49
13.53
4.94
3.24
16.50
15.87
90
24.44
P/E ratio (avg)x
21.28
23.52
25.27
25.05
22.88
21.67
20.51
20.62
19.59
20.99
11.70
20.62
21.48
50
37.11
EV/EBITx
39.52
39.96
48.05
51.62
61.43
73.41
73.58
75.58
76.08
29.66
11.40
73.58
56.53
22
2.88
FCF yield (avg)%
10.54
9.55
8.30
7.84
9.39
11.46
12.15
13.37
14.43
29.10
29.86
12.15
10.70
74
9.89
FCF margin%
17.89
17.81
20.43
18.10
20.61
19.07
20.14
17.23
15.49
17.50
23.65
19.07
18.00
91
0.394
FCF / Net incomex
0.731
0.717
0.835
0.927
1.055
1.019
0.985
0.972
1.113
1.064
1.065
1.019
0.949
25
2.47
ROIC%
23.77
23.37
22.84
25.30
22.53
19.97
21.97
24.22
22.71
16.61
13.07
22.53
22.78
60
7.71
Return on equity%
3.37
5.58
6.99
6.53
4.38
4.42
6.56
6.08
7.42
8.11
15.68
6.08
5.83
12
20.26
Return on assets%
29.85
28.55
28.87
27.45
26.66
24.35
25.90
27.63
27.47
27.84
21.20
26.66
27.55
56
44.33
EPS¥
46.26
43.75
50.04
51.56
49.33
46.68
44.98
49.57
53.45
49.41
53.78
0.72%
0.76%
—
21.47
EPS growth%
15.04
16.71
16.66
15.76
16.03
17.74
17.58
15.96
14.70
20.98
9.85
16.03
16.00
9
59.38
Bookvalue per sh¥
88.87
98.91
113.68
118.72
130.55
120.39
126.06
127.13
144.26
35.65
46.07
3.97%
6.77%
—
14.47
FCF per share¥
40.74
38.67
38.32
36.71
39.55
39.28
41.73
41.25
40.65
58.40
32.02
2.06%
1.14%
—
56.27
Dividend per sh¥
22.21
22.79
20.88
23.05
25.50
28.43
31.62
32.32
33.00
25.26
67.59
7.44%
3.75%
—
15.00
Div yield (avg)%
17.47
16.27
17.73
18.87
18.82
16.31
15.43
13.85
13.17
10.30
24.18
15.43
16.89
36
7.04
Payout ratio%
2.22
0.40
0.40
0.40
0.40
0.67
3.16
5.93
6.78
10.77
11.03
3.16
1.44
51
13.26
Shares (diluted)M
17.80
20.29
21.01
23.66
25.66
26.88
30.50
31.18
32.76
13.14
12.89
6.72%
7.81%
62
19.22
Buyback yield%
0.40
2.51
2.33
0.44
0.44
0.91
1.60
0.60
2.46
24.64
15.42
0.91
0.75
67
0.554
D/E ratiox
0.312
0.319
0.301
0.294
0.311
0.309
0.319
0.350
0.383
1.319
0.431
0.319
0.312
67
2.069
Enterprise value¥B
0.833
0.924
0.999
1.104
1.161
1.305
1.237
1.129
1.151
0.497
1.976
0.83%
3.74%
13
960.0
LT debt¥M
520.7
496.8
483.5
448.2
458.6
491.3
513.4
510.8
506.4
520.4
557.3
2.47%
(2.39%)
38
Revenue
¥2.911B
1.65%
1.00×
Cost of revenue
¥1.724B
1.87%
1.02×
Operating expenses
¥690.0M
1.24%
0.96×
Cash and investments
17.11%
Property and equipment
15.43%