1.054
Revenue¥B
1.676
1.749
1.783
1.852
1.923
2.010
2.020
2.100
2.204
1.105
1.191
3.54%
3.32%
72
27.11
Revenue growth%
36.05
33.93
31.52
30.38
28.38
27.49
26.72
29.58
29.70
15.82
24.01
28.38
30.04
11
2.03
Gross margin%
28.38
27.92
30.78
32.95
30.67
30.04
28.56
27.03
24.33
21.87
29.60
28.56
28.47
68
29.58
Operating margin%
26.39
28.06
27.02
26.17
26.26
27.15
28.72
31.59
29.71
3.82
3.31
28.72
27.19
26
27.80
Net margin%
12.85
11.55
13.80
15.67
18.60
18.66
17.68
20.13
21.02
11.12
16.22
18.66
16.67
82
24.41
P/E ratio (avg)x
34.33
31.45
28.43
26.97
22.97
24.49
25.49
23.90
25.19
12.08
33.26
24.49
26.23
18
9.140
EV/EBITx
23.00
23.59
26.95
28.03
26.99
29.11
26.60
26.31
27.42
32.02
30.03
26.99
26.77
34
26.77
FCF yield (avg)%
25.57
26.55
27.45
24.80
27.60
26.25
25.42
25.29
24.93
17.16
11.19
25.42
25.49
78
7.89
FCF margin%
27.04
27.36
26.94
27.32
28.41
29.57
28.89
31.43
32.34
13.70
8.06
29.57
27.89
15
1.467
FCF / Net incomex
1.472
1.574
1.618
1.516
1.521
1.540
1.509
1.411
1.643
1.458
0.226
1.521
1.519
81
5.53
ROIC%
24.01
21.83
21.52
20.59
20.32
22.59
21.52
21.28
18.74
3.33
18.38
21.28
21.52
14
8.91
Return on equity%
6.24
9.23
7.76
7.36
5.10
5.62
5.21
7.35
9.93
19.97
25.74
5.62
6.80
14
2.50
Return on assets%
7.47
7.57
8.48
5.50
6.37
4.91
2.68
0.40
0.40
9.82
14.07
2.68
5.94
55
191.67
EPS¥
93.27
84.92
88.41
91.69
90.48
89.80
93.49
88.06
84.70
208.90
202.26
(1.57%)
(1.88%)
—
24.85
EPS growth%
25.43
26.36
27.09
26.51
27.06
27.76
25.92
23.30
23.84
15.75
26.77
25.92
26.44
11
47.25
Bookvalue per sh¥
54.37
51.19
53.70
50.60
53.45
54.87
55.61
58.61
53.62
51.08
228.60
1.17%
(1.45%)
—
274.16
FCF per share¥
312.93
304.49
301.73
305.55
292.30
300.28
316.78
304.17
350.13
146.42
284.84
2.76%
2.82%
—
263.88
Dividend per sh¥
107.86
107.32
118.29
104.91
108.50
96.24
92.16
86.25
83.76
73.43
205.91
(4.40%)
(3.40%)
—
8.81
Div yield (avg)%
31.30
33.24
34.57
36.49
35.90
37.98
37.05
38.42
37.12
15.33
4.21
37.12
36.20
36
17.82
Payout ratio%
2.80
4.23
2.44
5.24
2.52
2.85
2.03
0.40
2.67
16.95
17.70
2.52
2.74
50
5.927
Shares (diluted)M
7.220
8.144
8.921
9.421
9.455
9.092
9.930
9.923
9.683
5.932
6.019
0.55%
3.37%
50
9.46
Buyback yield%
0.71
0.83
0.40
0.40
1.57
0.40
0.44
3.13
2.57
4.81
17.57
1.57
0.77
45
1.027
D/E ratiox
0.818
0.773
0.798
0.876
0.922
0.901
0.944
1.007
1.109
0.438
0.245
0.944
0.888
29
2.299
Enterprise value¥B
0.480
0.450
0.471
0.489
0.466
0.402
0.383
0.336
0.297
1.993
2.615
(9.49%)
(5.41%)
92
0.432
LT debt¥B
4.886
4.802
5.385
6.486
7.392
7.494
8.751
9.731
10.93
2.816
1.031
11.01%
10.58%
71
Revenue
¥2.204B
3.32%
1.00×
Cost of revenue
¥1.543B
3.32%
1.00×
Operating expenses
¥278.4M
2.65%
0.94×
Property and equipment
19.88%
Cash and investments
16.84%