0.377
Revenue¥B
1.016
1.093
1.178
1.222
1.269
1.349
1.422
1.485
1.570
1.677
0.406
5.73%
5.75%
30
16.04
Revenue growth%
13.36
10.73
11.72
11.24
8.91
11.82
10.07
7.74
9.35
10.88
18.24
10.07
10.80
15
9.28
Gross margin%
11.60
14.48
12.18
10.20
11.53
13.11
15.21
14.74
12.98
15.77
2.62
14.74
13.04
13
13.47
Operating margin%
10.71
10.96
12.32
10.64
13.48
15.83
16.22
14.93
14.99
16.74
25.37
15.83
14.21
62
22.18
Net margin%
14.68
17.21
17.74
18.59
17.03
18.96
19.35
18.14
18.21
17.89
29.99
18.21
18.02
36
35.68
P/E ratio (avg)x
43.24
47.37
56.49
63.87
73.16
80.99
95.40
96.37
104.7
117.1
19.45
96.37
77.07
66
27.80
EV/EBITx
21.95
20.65
20.20
21.18
23.05
21.76
23.46
25.66
23.23
20.94
34.25
23.23
21.86
7
3.23
FCF yield (avg)%
19.54
20.62
23.20
22.98
21.20
18.52
16.74
14.47
15.95
15.97
16.35
15.97
19.03
39
18.30
FCF margin%
7.63
10.14
11.87
12.27
12.90
13.68
12.65
14.17
12.70
13.55
21.24
13.55
12.67
34
1.301
FCF / Net incomex
2.630
3.010
3.065
3.193
3.815
4.195
4.746
4.735
5.717
6.026
0.575
4.746
4.005
93
13.76
ROIC%
20.18
17.63
14.98
17.50
15.59
13.86
14.88
15.45
16.96
16.76
15.50
15.45
16.18
26
19.61
Return on equity%
16.61
17.83
18.77
21.29
23.80
24.10
25.93
28.39
25.66
27.84
3.78
25.93
23.95
73
25.60
Return on assets%
14.09
13.56
11.24
8.29
11.21
10.00
8.85
8.90
9.12
8.99
24.80
8.99
9.56
53
273.74
EPS¥
378.86
427.45
471.71
540.42
567.56
657.01
683.14
790.04
859.98
866.74
284.46
8.84%
8.53%
—
8.93
EPS growth%
0.40
3.00
3.10
1.55
2.64
4.13
1.67
3.06
5.91
3.34
20.73
3.34
3.03
10
137.29
Bookvalue per sh¥
227.01
215.23
214.56
223.20
204.80
204.98
181.46
180.43
174.52
163.42
162.27
(4.41%)
(3.56%)
—
174.43
FCF per share¥
243.62
275.32
253.78
270.09
283.39
264.06
255.01
236.23
241.49
270.19
252.82
(0.95%)
0.37%
—
97.73
Dividend per sh¥
90.13
91.47
91.51
94.37
93.85
81.63
75.62
67.93
71.24
68.43
225.61
(6.12%)
(3.93%)
—
8.49
Div yield (avg)%
10.52
8.97
10.39
7.97
8.08
6.02
6.24
5.46
5.66
5.88
14.96
5.88
7.10
42
14.71
Payout ratio%
11.32
14.22
14.82
15.38
17.96
18.56
20.24
18.11
19.92
17.05
4.63
18.56
17.51
82
2.058
Shares (diluted)M
2.498
2.916
3.385
3.383
3.284
3.487
3.359
3.266
3.679
3.530
2.038
1.46%
3.88%
24
18.27
Buyback yield%
12.84
12.89
10.33
7.87
8.88
6.28
4.53
2.55
4.62
5.10
27.26
4.62
7.07
65
1.231
D/E ratiox
0.653
0.616
0.560
0.511
0.579
0.560
0.549
0.513
0.509
0.463
1.067
0.513
0.555
93
0.641
Enterprise value¥B
0.931
1.067
1.011
1.015
1.146
1.352
1.558
1.810
1.855
1.754
0.417
8.89%
7.85%
88
0.537
LT debt¥B
0.750
0.733
0.837
0.782
0.782
0.757
0.829
0.955
0.988
1.034
1.369
5.76%
3.49%
73
Revenue
¥1.677B
5.75%
1.00×
Cost of revenue
¥1.075B
5.76%
1.00×
Operating expenses
¥220.4M
6.74%
1.10×
Cash and investments
17.43%
Property and equipment
13.84%