7.219
Revenue¥B
8.158
8.778
9.382
9.968
10.81
11.88
12.91
13.56
14.89
16.11
7.647
8.32%
7.59%
70
29.39
Revenue growth%
19.13
21.48
19.88
17.81
17.09
15.29
15.41
16.94
17.68
15.63
9.84
15.63
17.38
13
10.33
Gross margin%
4.86
3.20
5.19
3.82
4.70
5.45
7.01
5.06
3.29
0.50
29.95
5.06
4.78
80
13.37
Operating margin%
8.87
9.34
9.26
8.32
5.78
7.19
9.47
11.22
11.16
12.57
17.45
11.16
9.30
52
4.46
Net margin%
21.85
21.37
21.67
20.69
20.40
18.75
19.08
21.23
23.60
25.99
19.98
21.23
21.30
76
11.96
P/E ratio (avg)x
38.94
38.76
42.19
45.37
44.94
52.53
61.05
63.41
73.49
72.14
37.74
63.41
48.95
79
27.88
EV/EBITx
39.76
40.72
42.04
49.59
54.18
65.10
64.16
72.93
78.82
91.43
32.65
72.93
59.17
52
27.90
FCF yield (avg)%
11.32
9.15
9.25
12.01
11.62
14.54
17.03
18.29
16.79
18.19
7.45
17.03
13.27
28
3.88
FCF margin%
20.67
20.70
21.55
21.80
21.27
23.84
21.99
21.32
20.28
18.36
6.36
21.32
21.29
8
0.681
FCF / Net incomex
0.569
0.638
0.604
0.647
0.635
0.663
0.741
0.830
0.962
1.039
0.605
0.830
0.655
41
25.24
ROIC%
26.47
29.33
30.30
31.08
32.84
33.83
31.38
28.94
27.07
28.18
2.09
28.94
29.81
38
11.98
Return on equity%
2.42
2.91
5.60
6.69
7.23
4.38
1.67
3.83
6.20
6.12
12.77
4.38
4.99
82
21.62
Return on assets%
13.47
15.15
14.79
11.79
12.43
10.62
12.81
12.70
12.16
12.69
4.97
12.69
12.69
51
72.40
EPS¥
138.36
148.40
151.30
135.83
125.71
108.82
112.41
99.93
97.07
93.10
77.32
(5.83%)
(3.41%)
—
22.27
EPS growth%
10.72
11.55
10.29
11.22
10.37
11.57
12.93
12.98
12.76
13.53
20.53
12.93
11.56
76
51.12
Bookvalue per sh¥
228.92
243.69
221.51
223.20
217.79
200.33
198.11
205.97
235.54
224.61
75.17
0.62%
0.87%
—
116.18
FCF per share¥
168.98
193.72
221.41
225.06
214.04
211.57
226.03
217.22
242.75
253.79
202.84
3.46%
3.54%
—
194.29
Dividend per sh¥
137.87
147.13
137.86
135.80
141.33
130.36
137.57
119.41
107.10
102.57
206.18
(6.21%)
(2.78%)
—
24.72
Div yield (avg)%
21.12
21.81
21.07
20.98
19.10
17.75
18.76
17.42
20.35
18.05
29.85
18.05
19.73
87
29.96
Payout ratio%
33.88
34.72
36.50
36.43
37.60
38.00
37.40
39.78
37.75
37.09
6.00
37.75
37.24
35
33.56
Shares (diluted)M
39.06
40.48
39.87
42.00
43.04
45.28
51.57
52.03
55.64
64.79
34.09
8.52%
6.77%
25
29.55
Buyback yield%
17.27
15.46
13.06
11.83
14.29
11.95
13.32
13.30
13.61
13.65
6.25
13.32
13.47
6
1.771
D/E ratiox
0.978
0.983
0.957
1.076
1.006
0.913
0.842
0.862
0.795
0.903
0.471
0.862
0.935
5
9.926
Enterprise value¥B
12.14
12.06
11.21
10.44
11.38
12.48
13.93
12.75
12.88
11.79
3.331
0.71%
0.44%
35
2.682
LT debt¥B
10.73
11.15
10.83
11.52
11.32
12.22
13.63
15.28
15.39
15.89
5.958
7.01%
3.91%
6
Revenue
¥16.11B
7.59%
1.00×
Cost of revenue
¥9.787B
7.72%
1.01×
Operating expenses
¥3.820B
7.80%
1.02×
Cash and investments
22.06%
Property and equipment
17.39%