2.838
Revenue¥B
4.310
4.450
4.596
4.656
4.694
4.771
4.739
4.831
4.819
3.140
3.509
0.69%
1.59%
37
20.63
Revenue growth%
15.11
16.44
16.99
16.15
14.27
11.58
9.63
8.04
6.87
7.27
15.58
9.63
14.47
10
20.34
Gross margin%
6.58
5.03
2.85
4.80
2.41
4.12
5.28
6.95
4.18
28.70
26.62
4.18
4.91
62
7.45
Operating margin%
24.15
26.42
25.22
25.40
26.42
28.73
31.09
28.20
30.30
27.89
4.67
28.73
26.63
12
26.96
Net margin%
9.71
12.48
12.97
12.00
14.01
16.52
14.01
14.04
14.32
15.97
3.26
14.04
13.49
94
13.62
P/E ratio (avg)x
42.57
46.83
47.66
48.36
57.09
66.30
69.54
71.23
75.10
36.94
31.98
69.54
52.73
57
26.37
EV/EBITx
34.38
31.66
29.18
31.20
27.99
26.59
28.03
24.47
23.15
24.24
12.80
26.59
28.61
33
23.60
FCF yield (avg)%
28.65
27.23
24.92
24.01
26.79
28.85
31.02
31.05
28.19
18.11
25.47
28.85
27.71
34
12.47
FCF margin%
10.05
13.03
12.98
13.41
13.93
15.02
13.15
10.78
12.73
20.46
21.47
13.15
13.01
6
0.669
FCF / Net incomex
1.730
1.730
1.521
1.465
1.385
1.441
1.450
1.329
1.224
1.564
1.010
1.385
1.457
67
14.98
ROIC%
23.41
24.72
23.31
24.82
25.35
24.57
24.69
24.35
26.04
20.57
13.90
24.69
24.71
32
19.40
Return on equity%
8.51
7.92
5.55
4.24
1.47
0.40
0.40
0.40
0.40
5.09
29.10
0.40
2.86
59
23.36
Return on assets%
17.64
19.62
21.58
19.30
18.92
20.88
19.09
17.00
16.28
16.23
13.67
18.92
19.00
33
129.81
EPS¥
86.96
101.70
103.75
118.34
124.00
135.11
135.06
158.04
184.28
136.64
150.82
9.26%
9.87%
—
21.69
EPS growth%
17.91
16.03
17.42
15.17
14.15
15.58
13.50
13.62
11.27
20.90
27.83
13.62
15.38
78
56.64
Bookvalue per sh¥
297.77
328.54
308.68
341.15
326.31
365.20
418.50
458.12
528.92
61.35
120.12
9.17%
7.34%
—
98.35
FCF per share¥
226.35
215.14
220.13
207.20
216.79
204.71
201.74
218.76
241.13
160.40
62.33
3.08%
1.75%
—
123.10
Dividend per sh¥
167.93
149.50
153.94
139.25
134.98
125.28
137.52
149.14
139.66
43.63
167.27
0.06%
(1.51%)
—
12.22
Div yield (avg)%
7.11
6.35
4.67
4.75
4.83
5.73
8.21
9.34
9.10
8.94
11.76
8.21
6.73
43
23.99
Payout ratio%
29.69
27.36
27.25
29.48
30.25
31.94
32.65
32.28
29.85
20.56
10.24
31.94
29.77
83
10.32
Shares (diluted)M
11.00
12.05
10.80
11.23
12.20
11.89
12.42
10.91
12.02
10.44
10.47
1.37%
0.90%
35
2.03
Buyback yield%
24.12
22.18
24.83
24.85
26.63
24.79
24.59
23.03
23.42
28.24
29.87
24.59
24.69
37
0.344
D/E ratiox
0.768
0.787
0.690
0.653
0.695
0.624
0.675
0.700
0.682
0.156
1.050
0.682
0.693
25
2.512
Enterprise value¥B
1.741
1.922
2.230
2.267
2.348
2.325
2.755
2.960
3.103
4.477
3.973
6.48%
8.36%
74
0.233
LT debt¥B
6.606
7.090
7.377
8.667
9.156
9.873
10.24
11.60
13.85
2.531
4.233
9.83%
8.73%
75
Revenue
¥4.819B
1.59%
1.00×
Cost of revenue
¥2.664B
1.76%
1.02×
Operating expenses
¥531.2M
1.30%
0.97×
Cash and investments
17.07%
Property and equipment
14.98%