1.120
Revenue¥B
4.262
4.390
4.566
4.774
4.966
5.084
5.237
5.539
5.731
6.056
1.192
4.05%
4.06%
57
7.55
Revenue growth%
33.08
32.65
31.28
31.17
28.79
27.35
25.64
24.76
24.58
22.06
29.76
24.76
28.07
10
29.98
Gross margin%
18.87
17.50
15.30
12.59
13.32
10.77
11.20
9.41
6.81
4.30
27.73
9.41
11.89
78
19.26
Operating margin%
3.00
1.69
0.61
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.94
0.40
0.40
17
9.12
Net margin%
7.12
7.29
6.76
4.62
2.52
1.58
4.36
4.96
4.60
4.92
13.49
4.60
4.77
44
28.22
P/E ratio (avg)x
34.95
38.98
41.14
48.88
55.80
66.16
65.82
70.80
71.00
82.50
32.53
70.80
60.81
57
21.74
EV/EBITx
41.08
41.38
40.38
36.18
40.66
38.21
39.29
43.10
43.56
42.83
23.79
42.83
40.87
59
10.78
FCF yield (avg)%
0.66
3.11
2.05
0.40
0.40
1.68
1.17
2.72
3.31
2.63
13.69
2.63
1.87
51
7.37
FCF margin%
14.26
12.23
14.31
14.91
15.40
13.98
14.27
13.96
12.97
11.76
21.05
13.96
14.12
33
0.964
FCF / Net incomex
0.679
0.663
0.760
0.780
0.866
0.963
1.131
1.262
1.473
1.614
0.707
1.262
0.915
94
13.94
ROIC%
0.67
1.49
1.41
0.40
1.98
3.27
1.85
1.78
3.29
3.69
16.00
3.27
1.81
59
2.58
Return on equity%
18.17
17.45
17.97
18.78
17.25
14.28
15.21
14.34
11.41
9.63
25.09
14.28
16.23
66
17.36
Return on assets%
27.04
24.50
26.63
23.94
22.25
24.38
23.03
24.81
22.56
25.16
9.83
24.38
24.44
6
84.78
EPS¥
295.65
341.89
360.66
375.23
443.72
448.68
442.86
529.78
528.24
627.63
89.29
7.18%
7.56%
—
16.73
EPS growth%
21.17
23.34
25.59
27.43
27.58
27.76
29.26
29.73
32.59
32.15
24.15
29.73
27.67
40
130.47
Bookvalue per sh¥
152.06
168.43
190.97
178.94
184.19
180.26
194.84
207.24
230.58
212.19
99.40
2.87%
2.70%
—
150.21
FCF per share¥
252.88
249.53
275.68
303.68
282.80
312.35
298.01
309.25
287.05
314.84
215.69
2.17%
1.60%
—
121.64
Dividend per sh¥
137.32
153.98
176.59
174.89
180.92
199.02
212.81
219.88
244.08
237.27
232.74
5.57%
5.74%
—
15.38
Div yield (avg)%
16.55
15.25
13.45
16.26
17.42
20.39
20.12
21.58
22.66
22.35
29.19
21.58
18.77
91
2.37
Payout ratio%
30.68
28.66
28.08
25.82
26.02
28.08
25.75
27.48
27.96
30.26
15.12
27.96
28.02
43
11.84
Shares (diluted)M
14.05
12.81
11.64
11.03
11.91
11.21
10.37
10.13
10.65
10.76
12.17
(2.00%)
(1.68%)
29
21.24
Buyback yield%
4.61
2.85
2.24
1.10
3.40
3.71
3.77
1.54
0.42
0.40
29.58
1.54
2.55
81
1.328
D/E ratiox
0.402
0.443
0.451
0.431
0.450
0.487
0.517
0.499
0.444
0.475
0.321
0.487
0.451
29
5.867
Enterprise value¥B
6.554
6.845
7.084
7.236
6.604
7.350
6.801
6.361
6.810
7.433
0.623
2.39%
2.49%
79
0.991
LT debt¥B
2.630
2.474
2.500
2.671
2.447
2.270
2.425
2.237
2.165
2.284
1.631
(1.37%)
(2.72%)
88
Revenue
¥6.056B
4.06%
1.00×
Cost of revenue
¥3.486B
4.35%
1.03×
Operating expenses
¥720.7M
2.87%
0.89×
Property and equipment
18.34%
Cash and investments
15.93%