0.843
Revenue¥B
0.837
0.900
0.962
1.037
1.117
1.166
1.251
1.296
1.357
1.441
0.911
5.24%
6.05%
64
7.77
Revenue growth%
32.21
33.41
34.60
36.69
37.27
39.69
41.54
43.00
42.74
40.89
22.21
41.54
38.48
53
29.31
Gross margin%
26.24
28.45
25.72
23.58
24.90
27.46
24.77
27.52
26.24
24.39
29.53
26.24
25.98
76
9.45
Operating margin%
28.41
27.86
29.71
28.91
27.99
27.49
25.52
26.15
27.62
27.87
5.77
27.49
27.87
38
20.92
Net margin%
21.09
19.38
17.37
18.88
17.19
15.99
15.68
17.70
19.41
17.44
4.06
17.44
17.57
57
16.26
P/E ratio (avg)x
45.98
47.94
51.54
51.35
60.20
70.98
80.95
93.44
91.78
104.4
23.46
91.78
65.59
84
22.19
EV/EBITx
24.28
21.70
19.28
18.90
19.40
18.66
17.08
17.56
17.19
17.10
36.79
17.19
18.78
7
24.44
FCF yield (avg)%
7.71
10.67
13.39
14.53
16.85
14.16
13.84
15.87
12.98
15.64
14.58
14.16
14.00
43
21.84
FCF margin%
15.16
12.18
13.78
15.59
14.12
13.69
12.03
9.40
10.01
10.82
26.53
10.82
12.93
28
0.265
FCF / Net incomex
1.798
1.637
1.729
1.938
1.729
1.610
1.785
1.859
2.044
2.121
0.920
1.859
1.791
84
14.05
ROIC%
8.13
6.21
8.34
10.58
7.78
4.97
2.41
2.72
2.09
2.53
12.06
2.53
5.59
94
9.23
Return on equity%
18.89
19.93
18.28
15.64
16.46
18.12
18.09
18.93
18.79
16.51
6.98
18.12
18.20
23
8.58
Return on assets%
21.30
18.92
18.50
21.34
23.75
26.00
26.08
24.91
26.86
24.80
20.80
26.00
24.28
5
16.85
EPS¥
128.67
138.32
155.02
175.18
191.16
193.55
228.84
232.96
244.12
282.25
18.57
8.10%
9.85%
—
22.32
EPS growth%
18.40
18.81
17.43
15.34
12.86
10.24
9.51
10.25
12.45
14.35
10.97
10.25
13.61
66
61.54
Bookvalue per sh¥
18.25
19.88
20.34
20.84
20.73
19.79
20.19
23.06
26.98
27.04
52.66
5.46%
4.28%
—
21.29
FCF per share¥
59.11
57.76
52.41
47.83
46.67
51.38
45.87
47.89
53.07
49.79
70.94
1.30%
(1.22%)
—
23.79
Dividend per sh¥
86.81
99.01
103.29
121.06
128.00
131.22
155.43
172.03
177.87
169.88
54.98
5.83%
6.91%
—
15.99
Div yield (avg)%
4.33
4.08
3.25
2.91
4.38
6.63
6.45
7.21
5.94
8.70
6.28
6.63
5.16
70
8.66
Payout ratio%
15.99
13.22
15.35
14.73
16.62
17.34
15.40
15.79
16.09
15.10
22.89
15.79
15.60
81
11.89
Shares (diluted)M
23.77
28.19
32.18
34.86
38.92
43.77
51.50
60.24
66.58
77.33
12.30
14.72%
13.54%
82
14.39
Buyback yield%
5.79
7.95
5.60
6.27
7.36
8.24
9.89
10.78
8.99
11.23
16.91
9.89
8.09
88
1.458
D/E ratiox
1.287
1.280
1.457
1.527
1.727
1.969
2.102
2.292
2.387
2.718
0.957
2.292
1.848
49
1,311
Enterprise value¥M
637.7
624.1
683.0
716.2
772.1
686.3
692.0
653.8
607.2
602.0
495.1
(4.85%)
0.09%
53
411.1
LT debt¥M
381.0
413.7
432.3
487.5
479.9
489.3
495.7
559.8
611.9
678.5
73.43
7.17%
7.34%
90
Revenue
¥1.441B
6.05%
1.00×
Cost of revenue
¥1.009B
6.05%
1.00×
Operating expenses
¥181.3M
6.13%
1.01×
Property and equipment
17.61%
Cash and investments
17.38%