1.464
Revenue¥B
1.707
1.718
1.748
1.739
1.733
1.747
1.752
1.737
1.715
1.548
1.584
(0.27%)
(0.16%)
47
25.39
Revenue growth%
24.03
24.06
26.87
27.95
29.95
28.76
31.73
33.41
30.73
10.83
3.50
30.73
28.36
71
15.72
Gross margin%
4.78
7.17
6.84
6.89
6.35
6.18
7.76
7.59
8.75
17.32
8.10
7.59
6.86
84
5.10
Operating margin%
20.97
23.56
25.78
28.58
27.44
28.61
31.53
32.33
30.48
12.74
13.01
30.48
28.01
49
5.44
Net margin%
26.67
26.64
24.51
22.57
19.94
21.48
22.36
23.13
23.06
27.50
19.67
22.36
23.09
14
37.84
P/E ratio (avg)x
28.98
31.86
33.47
30.77
28.68
31.43
33.48
34.21
33.39
23.17
18.00
33.39
31.64
39
22.68
EV/EBITx
14.90
15.38
16.23
15.96
14.06
12.59
12.12
11.08
10.95
8.576
26.64
12.12
13.92
23
3.15
FCF yield (avg)%
18.60
16.47
15.31
12.57
12.24
12.37
12.70
14.99
17.40
25.81
17.80
12.70
15.15
35
4.61
FCF margin%
14.11
13.48
11.45
14.16
16.75
16.15
15.82
18.22
21.20
27.60
26.99
16.75
15.00
55
1.075
FCF / Net incomex
0.760
0.708
0.667
0.625
0.678
0.718
0.716
0.657
0.720
0.610
0.808
0.716
0.712
26
20.10
ROIC%
24.30
23.21
23.26
23.41
23.52
22.24
20.85
17.91
14.91
20.23
10.83
20.85
23.23
23
23.78
Return on equity%
10.45
12.78
11.55
12.83
15.17
12.79
14.29
16.22
17.75
13.96
10.65
15.17
12.81
8
19.29
Return on assets%
24.58
26.26
25.39
23.64
22.25
19.43
20.15
19.69
20.21
22.55
2.25
20.15
22.48
18
9.10
EPS¥
70.84
78.69
83.95
82.75
84.40
87.02
99.87
114.89
118.31
9.40
9.90
7.41%
6.03%
—
16.98
EPS growth%
0.93
2.14
0.40
1.77
3.00
1.36
2.79
3.85
5.58
21.45
10.33
3.00
1.96
21
11.05
Bookvalue per sh¥
42.04
45.92
52.34
50.43
49.82
51.77
54.65
59.80
58.45
28.50
7.59
3.00%
4.09%
—
21.67
FCF per share¥
34.20
36.62
38.96
39.53
35.11
37.92
35.45
32.63
28.26
24.96
8.61
(6.49%)
(0.94%)
—
21.46
Dividend per sh¥
23.31
25.12
25.44
29.53
30.37
32.91
34.91
41.25
47.61
17.83
21.93
10.02%
9.14%
—
29.66
Div yield (avg)%
13.31
14.35
12.91
15.50
14.07
16.87
14.05
15.48
16.49
27.87
19.29
15.48
14.21
8
11.90
Payout ratio%
19.32
21.14
21.89
24.81
27.23
29.91
28.34
26.07
28.71
12.31
25.18
28.34
25.44
92
8.360
Shares (diluted)M
9.569
10.48
11.60
12.70
13.96
15.68
18.06
17.00
19.80
8.139
8.445
9.29%
9.05%
90
12.59
Buyback yield%
30.27
29.95
30.29
28.17
27.36
28.76
26.79
29.17
29.01
14.58
28.12
28.76
29.09
64
0.513
D/E ratiox
0.937
1.003
0.981
1.020
1.059
1.029
0.992
0.943
0.944
0.524
1.288
0.992
0.986
87
0.417
Enterprise value¥B
0.897
0.933
0.863
0.913
1.019
0.970
1.041
1.019
1.135
1.061
1.374
4.45%
1.20%
10
0.978
LT debt¥B
0.373
0.384
0.378
0.390
0.412
0.379
0.417
0.378
0.380
1.776
0.977
(0.51%)
(0.49%)
10
Revenue
¥1.715B
(0.16%)
1.00×
Cost of revenue
¥1.129B
(0.11%)
1.01×
Operating expenses
¥205.5M
0.28%
1.04×
Cash and investments
18.25%
Property and equipment
15.41%