0.538
Revenue¥B
0.731
0.746
0.765
0.795
0.843
0.881
0.923
0.944
0.967
1.012
0.595
3.73%
3.80%
42
19.06
Revenue growth%
11.85
11.45
13.67
10.96
13.22
12.25
12.65
10.10
8.76
7.60
29.39
10.10
11.65
92
25.75
Gross margin%
21.54
23.24
25.70
28.42
28.44
26.44
28.90
28.74
26.51
28.41
5.31
28.41
27.46
94
29.41
Operating margin%
18.83
19.52
21.28
21.50
23.89
24.12
21.61
22.73
23.33
20.41
25.47
22.73
21.56
55
5.58
Net margin%
27.38
25.36
26.26
28.95
27.19
27.44
29.80
27.61
27.86
26.15
8.83
27.61
27.41
90
7.549
P/E ratio (avg)x
14.64
15.93
14.78
15.65
14.64
13.29
15.10
16.84
19.04
20.16
24.30
16.84
15.37
83
23.51
EV/EBITx
16.47
15.64
16.34
14.37
12.39
13.09
13.24
12.37
10.82
9.737
19.12
12.37
13.16
44
26.18
FCF yield (avg)%
30.08
31.37
31.25
28.49
27.03
29.38
31.77
31.08
28.44
28.54
22.18
29.38
29.73
16
24.18
FCF margin%
26.55
27.84
26.42
24.34
24.08
24.87
24.82
25.63
23.85
24.39
27.88
24.82
24.84
14
0.812
FCF / Net incomex
0.742
0.696
0.730
0.700
0.729
0.766
0.812
0.758
0.687
0.666
1.131
0.758
0.729
55
19.38
ROIC%
26.63
24.75
22.48
23.59
25.88
23.40
23.51
23.28
22.29
23.89
19.48
23.40
23.55
29
27.09
Return on equity%
5.30
5.64
5.66
2.87
1.54
0.40
2.18
2.30
0.40
1.04
18.95
1.04
2.24
17
13.91
Return on assets%
11.60
10.87
8.82
11.72
10.62
9.59
9.54
11.11
13.96
11.52
14.71
11.11
10.99
13
36.72
EPS¥
55.80
63.74
73.18
72.19
82.14
87.01
82.87
79.73
78.65
82.98
38.23
0.21%
4.84%
—
6.24
EPS growth%
12.32
12.99
10.89
13.64
12.97
14.70
12.31
14.00
14.22
12.95
27.57
14.00
12.98
90
24.04
Bookvalue per sh¥
9.02
8.12
8.22
8.24
8.53
7.78
7.10
6.59
5.97
6.60
14.36
(5.01%)
(4.21%)
—
26.72
FCF per share¥
13.12
12.32
14.15
15.81
14.77
14.24
14.27
13.80
15.99
16.29
47.87
1.99%
2.81%
—
10.88
Dividend per sh¥
28.49
27.68
29.04
27.68
28.46
30.94
30.17
31.03
32.43
34.99
39.18
4.22%
3.12%
—
3.84
Div yield (avg)%
9.00
10.80
8.37
6.87
7.55
7.26
7.67
8.91
10.49
8.50
6.21
8.50
8.43
19
3.14
Payout ratio%
10.96
11.67
12.05
15.02
13.29
15.84
14.27
16.36
16.19
14.26
2.10
15.84
14.27
80
19.90
Shares (diluted)M
28.57
30.49
35.03
34.24
34.28
36.11
38.64
43.51
44.90
44.09
20.00
5.16%
3.84%
70
22.12
Buyback yield%
19.25
21.22
19.39
18.81
19.66
20.05
19.81
21.26
23.38
22.98
8.36
21.26
19.93
81
0.995
D/E ratiox
0.736
0.651
0.598
0.571
0.625
0.634
0.614
0.585
0.542
0.581
0.338
0.585
0.606
71
959.7
Enterprise value¥M
133.0
136.9
151.9
157.7
141.8
139.7
123.1
135.8
126.6
132.9
802.4
(1.30%)
(1.09%)
57
0.793
LT debt¥B
1.320
1.325
1.263
1.447
1.600
1.891
2.143
2.241
2.614
2.728
0.738
11.27%
7.52%
79
Revenue
¥1.012B
3.80%
1.00×
Cost of revenue
¥677.0M
3.89%
1.01×
Operating expenses
¥196.1M
3.10%
0.93×
Property and equipment
15.80%
Cash and investments
15.55%