107.7
Revenue¥B
63.73
68.91
73.08
80.35
88.10
96.06
102.4
112.7
119.7
132.7
112.1
8.54%
8.30%
6
8.56
Revenue growth%
18.12
20.72
20.79
21.57
24.43
26.06
23.95
23.95
21.29
23.90
28.40
23.95
22.74
90
21.92
Gross margin%
24.03
23.29
21.31
23.64
26.47
27.08
30.01
28.52
29.22
26.90
5.76
28.52
26.68
87
7.79
Operating margin%
8.09
6.30
6.35
6.06
3.74
1.10
0.40
3.15
2.98
2.44
17.30
2.44
3.45
48
6.67
Net margin%
24.22
25.64
26.62
26.09
28.60
26.98
28.28
29.00
28.82
31.67
25.39
28.82
27.63
24
30.51
P/E ratio (avg)x
10.11
11.20
11.94
13.92
14.55
15.72
18.28
21.14
23.25
25.79
31.87
21.14
15.14
7
17.82
EV/EBITx
26.29
26.31
23.23
25.87
26.24
26.86
24.10
24.19
24.29
24.34
14.02
24.29
25.10
39
4.38
FCF yield (avg)%
23.48
26.01
28.38
31.23
32.39
34.56
32.48
30.35
30.30
28.37
18.86
30.35
30.32
95
23.28
FCF margin%
17.94
20.17
20.47
23.19
23.45
23.20
21.85
24.47
27.07
24.34
29.50
24.34
23.20
11
0.491
FCF / Net incomex
1.267
1.427
1.431
1.563
1.796
1.922
2.253
2.264
2.213
2.450
0.317
2.253
1.859
23
11.61
ROIC%
16.78
17.45
16.70
15.14
13.92
11.74
10.97
9.03
9.74
7.54
20.63
9.74
12.83
90
10.56
Return on equity%
0.40
1.00
0.40
2.71
1.56
3.29
5.75
3.26
4.42
1.45
14.88
3.29
2.14
35
19.89
Return on assets%
22.19
20.50
21.24
22.91
21.42
23.74
21.29
19.62
21.50
18.56
19.05
21.29
21.36
22
363.24
EPS¥
137.96
139.82
137.14
133.87
136.79
132.46
139.86
142.13
122.98
124.79
387.28
(1.82%)
(2.70%)
—
11.91
EPS growth%
5.12
3.16
4.56
5.19
2.73
4.27
6.36
5.92
7.72
8.46
18.76
6.36
5.16
62
83.91
Bookvalue per sh¥
291.12
290.84
262.45
233.51
210.54
180.77
169.79
165.12
151.10
127.63
288.44
(9.53%)
(9.19%)
—
306.91
FCF per share¥
91.01
88.66
84.32
85.03
87.55
79.28
71.51
76.87
71.06
74.55
91.21
(3.16%)
(1.12%)
—
416.63
Dividend per sh¥
409.89
382.54
358.03
373.20
351.06
333.03
348.03
340.24
308.17
296.77
241.04
(3.30%)
(4.34%)
—
25.76
Div yield (avg)%
16.03
18.81
21.47
19.92
19.06
19.48
17.63
17.06
14.53
11.78
18.69
17.06
18.22
69
29.88
Payout ratio%
25.76
24.09
22.59
21.98
23.78
23.78
25.10
27.17
29.00
26.41
28.46
26.41
24.60
47
215.0
Shares (diluted)M
259.5
296.9
334.9
381.1
394.3
441.5
506.0
486.9
578.5
686.8
210.6
11.74%
10.60%
42
10.87
Buyback yield%
8.51
11.09
8.37
6.62
8.56
6.93
6.33
7.32
8.80
7.63
3.67
7.32
8.00
65
1.503
D/E ratiox
1.595
1.803
2.094
2.007
2.117
2.059
2.387
2.468
2.438
2.403
0.626
2.403
2.106
46
101.3
Enterprise value¥B
114.0
108.2
114.8
120.2
110.3
99.38
84.99
89.72
93.78
97.13
14.91
(2.51%)
(1.98%)
87
95.57
LT debt¥B
23.88
24.58
29.84
30.56
36.37
37.98
37.68
42.40
47.70
58.09
114.6
9.82%
10.45%
5
Revenue
¥132.7B
8.30%
1.00×
Cost of revenue
¥81.07B
8.41%
1.01×
Operating expenses
¥22.86B
7.99%
0.97×
Property and equipment
17.92%
Cash and investments
15.36%