0.890
Revenue¥B
0.850
0.911
0.935
0.984
1.015
1.078
1.125
1.192
1.259
1.346
0.944
5.81%
5.18%
12
7.24
Revenue growth%
26.80
29.00
28.79
27.04
27.80
28.79
27.58
27.06
24.80
26.27
23.83
27.06
27.32
28
9.08
Gross margin%
24.05
23.13
22.66
24.72
23.40
21.34
23.08
20.33
18.71
20.58
2.08
20.58
22.87
10
13.45
Operating margin%
2.13
4.33
3.23
1.44
2.91
3.56
6.53
8.03
7.86
5.64
21.77
6.53
3.94
32
12.14
Net margin%
22.07
22.34
20.95
20.17
19.98
20.29
17.96
16.95
16.50
18.17
26.76
17.96
20.08
33
21.21
P/E ratio (avg)x
42.25
50.24
54.68
63.37
67.86
80.14
91.56
90.05
108.5
111.7
32.01
91.56
74.00
78
16.61
EV/EBITx
23.02
27.39
27.68
31.89
35.27
35.14
34.52
33.59
37.57
41.09
37.91
35.14
34.06
48
14.66
FCF yield (avg)%
13.74
11.78
9.14
6.71
5.29
4.93
2.98
2.89
1.34
1.88
19.63
2.89
5.11
67
14.36
FCF margin%
8.37
6.52
4.22
2.42
3.36
5.09
2.36
0.40
0.40
2.70
15.98
2.36
3.03
79
1.404
FCF / Net incomex
2.514
2.808
3.045
3.233
3.782
3.961
4.625
5.473
5.822
6.249
1.455
5.473
3.871
20
20.91
ROIC%
22.48
22.30
22.87
25.21
23.73
20.94
21.97
24.55
25.89
27.54
9.91
24.55
23.30
16
17.99
Return on equity%
31.49
28.98
31.55
33.38
30.83
29.65
29.75
27.50
29.72
26.88
14.61
29.65
29.74
90
5.39
Return on assets%
2.19
2.04
1.87
0.40
3.23
0.83
3.67
3.68
3.36
1.39
24.91
3.36
2.11
29
31.17
EPS¥
94.08
85.80
97.08
106.56
107.53
102.99
97.78
105.80
117.67
113.74
33.11
1.13%
3.04%
—
22.35
EPS growth%
31.27
31.48
33.97
34.72
33.43
36.22
37.20
38.46
39.38
37.10
29.56
37.20
35.47
93
109.00
Bookvalue per sh¥
116.38
119.72
120.01
122.76
121.27
124.20
125.11
138.72
141.90
142.10
40.95
3.22%
2.21%
—
42.32
FCF per share¥
174.60
180.32
176.42
191.30
220.80
218.36
231.12
273.77
304.78
324.25
47.90
7.99%
8.28%
—
62.72
Dividend per sh¥
13.62
12.74
13.67
12.26
11.24
11.46
12.35
12.50
12.76
13.64
65.02
3.94%
(0.44%)
—
2.39
Div yield (avg)%
28.36
28.78
28.11
25.57
24.97
23.99
23.69
25.25
23.18
20.29
12.37
23.69
25.11
93
5.74
Payout ratio%
5.08
6.59
4.80
2.55
0.40
2.43
1.13
0.44
0.40
0.40
3.25
0.44
1.78
77
6.408
Shares (diluted)M
6.274
6.543
7.131
6.669
7.123
6.591
5.734
6.165
6.683
7.143
6.453
0.05%
0.27%
74
6.67
Buyback yield%
16.72
15.23
18.10
19.64
18.40
19.71
20.29
17.46
18.37
16.97
7.10
18.37
18.24
13
0.975
D/E ratiox
1.414
1.456
1.404
1.378
1.569
1.637
1.689
1.716
1.573
1.539
0.633
1.637
1.554
15
0.293
Enterprise value¥B
0.894
0.944
1.037
1.247
1.258
1.409
1.381
1.496
1.742
1.904
0.178
8.64%
9.79%
93
647.0
LT debt¥M
513.7
501.4
516.9
464.7
418.2
468.7
470.2
486.8
544.4
594.1
220.2
7.27%
2.60%
69
Revenue
¥1.346B
5.18%
1.00×
Cost of revenue
¥806.5M
5.20%
1.00×
Operating expenses
¥232.8M
5.22%
1.00×
Cash and investments
20.74%
Property and equipment
15.74%