10.10
Revenue¥B
7.831
8.294
8.533
8.817
9.177
9.668
10.28
10.60
11.27
11.96
10.45
5.43%
4.80%
58
29.48
Revenue growth%
28.04
28.56
26.72
25.78
26.84
26.60
25.34
23.28
20.72
20.49
4.65
23.28
26.19
87
22.34
Gross margin%
9.19
11.30
10.19
9.25
11.46
11.14
12.76
9.80
12.04
12.89
17.05
12.04
11.22
52
3.18
Operating margin%
22.57
20.75
20.27
20.29
18.25
15.25
15.45
16.34
15.49
13.17
15.65
15.45
17.29
41
21.52
Net margin%
26.40
24.15
22.60
24.52
22.05
21.32
18.67
19.95
20.01
21.39
6.65
20.01
21.72
64
31.94
P/E ratio (avg)x
24.06
21.56
21.83
24.53
23.70
25.75
27.33
26.95
27.45
24.34
37.48
26.95
24.43
71
12.77
EV/EBITx
10.87
10.47
9.496
9.073
7.938
8.610
8.319
8.052
7.738
7.268
15.25
8.052
8.464
79
20.46
FCF yield (avg)%
2.86
2.60
1.31
3.33
5.54
8.26
7.95
5.99
8.40
9.90
2.64
8.26
5.76
16
8.13
FCF margin%
28.25
27.32
24.64
26.22
27.78
27.11
27.81
26.23
27.93
28.66
17.96
27.81
27.55
93
0.164
FCF / Net incomex
1.738
1.749
1.726
1.897
1.987
2.087
2.090
2.203
2.213
2.077
1.252
2.090
2.032
41
9.47
ROIC%
7.07
7.74
5.78
8.13
6.67
5.44
3.70
2.12
1.42
3.17
7.79
3.17
5.61
23
12.24
Return on equity%
3.25
4.91
4.55
2.82
0.64
1.54
2.93
0.50
0.40
2.68
13.91
1.54
2.75
49
14.46
Return on assets%
11.20
12.06
14.14
16.97
19.46
21.44
19.55
18.24
16.55
14.16
22.10
18.24
16.76
20
42.94
EPS¥
107.68
100.02
108.37
104.82
101.93
104.07
100.59
91.00
93.33
84.37
45.60
(3.71%)
(3.04%)
—
13.11
EPS growth%
31.99
29.85
28.29
27.61
27.71
28.69
30.86
31.98
31.39
32.47
5.33
31.39
30.35
5
162.95
Bookvalue per sh¥
249.73
284.41
336.58
399.98
450.33
468.47
539.54
583.31
583.45
693.04
131.91
9.00%
11.59%
—
53.27
FCF per share¥
151.42
170.31
199.80
232.54
273.52
311.43
355.26
400.76
455.62
516.54
73.13
13.56%
13.33%
—
102.66
Dividend per sh¥
138.65
138.40
125.46
119.03
125.24
111.84
118.88
119.02
119.46
114.08
67.89
(1.85%)
(2.44%)
—
15.80
Div yield (avg)%
21.21
24.08
23.02
23.55
20.66
18.79
18.75
17.20
19.73
20.82
6.86
18.79
20.74
50
23.15
Payout ratio%
8.40
7.47
5.00
5.31
6.81
9.43
7.47
8.42
7.61
8.42
14.35
8.42
7.54
9
76.69
Shares (diluted)M
114.5
134.6
156.6
174.2
177.5
194.6
211.2
219.1
237.7
238.9
79.03
6.12%
7.64%
63
21.43
Buyback yield%
7.54
9.96
8.39
10.76
13.41
12.07
13.53
12.29
9.31
6.86
22.42
12.07
10.36
26
0.453
D/E ratiox
1.238
1.143
1.296
1.325
1.298
1.367
1.417
1.510
1.501
1.513
1.191
1.501
1.346
56
10.01
Enterprise value¥B
15.69
16.34
18.08
19.38
18.18
19.58
19.99
18.28
16.54
15.87
6.265
(2.68%)
(0.32%)
48
7.249
LT debt¥B
1.132
1.179
1.231
1.069
1.091
1.011
1.036
0.951
0.984
0.836
10.65
(5.19%)
(3.51%)
9
Revenue
¥11.96B
4.80%
1.00×
Cost of revenue
¥6.427B
4.72%
0.99×
Operating expenses
¥2.634B
4.95%
1.01×
Property and equipment
18.78%
Cash and investments
17.32%