0.905
Revenue¥B
5.371
5.362
5.428
5.512
5.634
5.575
5.600
5.513
5.652
5.719
0.949
0.30%
0.71%
33
27.53
Revenue growth%
31.35
31.18
32.50
31.46
32.68
31.34
29.20
26.96
27.83
28.21
9.11
28.21
31.26
66
25.41
Gross margin%
7.16
6.28
7.98
8.94
10.89
8.74
10.69
12.83
11.28
13.21
24.04
11.28
9.82
22
2.51
Operating margin%
21.58
23.94
24.08
24.05
23.50
24.36
24.40
26.90
28.67
30.54
23.74
26.90
24.22
31
20.86
Net margin%
21.10
23.38
23.24
21.06
23.64
21.14
22.63
21.03
20.54
18.08
28.26
21.03
21.12
14
25.71
P/E ratio (avg)x
16.56
17.05
19.06
22.23
22.44
24.37
28.18
29.73
35.12
38.30
37.18
29.73
23.40
45
35.01
EV/EBITx
21.63
24.05
24.72
25.69
23.55
21.15
19.37
20.40
20.59
19.99
10.42
20.40
21.39
20
21.07
FCF yield (avg)%
20.65
20.47
20.50
17.97
15.91
15.99
18.58
21.48
23.90
22.05
23.99
21.48
20.48
63
6.88
FCF margin%
19.99
22.39
22.31
22.89
20.03
21.81
24.21
22.79
20.69
22.58
5.62
22.58
22.35
6
0.889
FCF / Net incomex
0.146
0.134
0.141
0.146
0.145
0.146
0.153
0.141
0.142
0.155
1.114
0.146
0.146
46
20.57
ROIC%
33.30
32.43
32.17
29.94
29.21
26.36
28.06
26.56
26.85
26.36
7.41
26.56
28.63
16
13.17
Return on equity%
27.27
25.21
22.76
24.18
26.31
28.90
26.51
24.28
25.03
22.43
7.35
25.03
25.12
5
17.24
Return on assets%
26.13
23.73
21.26
18.46
16.19
15.67
12.99
14.44
14.92
17.69
7.01
14.92
16.94
48
194.54
EPS¥
274.94
278.83
299.84
296.30
284.96
265.43
271.13
278.33
266.06
258.75
211.20
(1.91%)
0.42%
—
10.22
EPS growth%
10.68
9.15
6.43
6.83
9.59
8.73
9.81
11.51
11.87
9.01
7.47
9.81
9.37
7
207.68
Bookvalue per sh¥
46.41
45.59
49.05
50.99
46.00
40.89
40.18
37.51
34.91
33.34
40.35
(6.23%)
(4.11%)
—
42.18
FCF per share¥
154.48
140.70
123.08
115.23
115.65
122.74
131.33
124.44
122.43
133.86
229.43
2.97%
(0.57%)
—
142.55
Dividend per sh¥
213.73
250.50
256.64
298.97
310.06
338.11
324.94
351.01
335.22
334.67
135.99
1.54%
5.94%
—
20.60
Div yield (avg)%
10.47
11.15
11.25
12.79
15.34
15.52
15.19
15.96
14.90
16.72
23.33
15.52
15.05
28
9.84
Payout ratio%
6.61
7.73
9.23
11.70
12.33
14.98
14.37
11.72
11.34
13.38
4.85
13.38
11.71
9
12.26
Shares (diluted)M
19.00
22.79
22.47
26.04
30.59
31.47
31.48
37.97
43.38
44.57
11.97
7.82%
9.69%
69
16.79
Buyback yield%
11.24
12.71
11.19
10.70
13.18
11.14
10.45
12.46
15.21
12.32
13.02
12.32
11.78
87
0.829
D/E ratiox
0.101
0.098
0.105
0.105
0.113
0.102
0.099
0.104
0.108
0.104
0.995
0.104
0.104
34
4.669
Enterprise value¥B
0.392
0.367
0.404
0.398
0.365
0.324
0.341
0.357
0.357
0.380
3.691
0.81%
(0.04%)
42
3.870
LT debt¥B
2.248
2.503
2.661
2.721
3.261
3.198
3.157
3.554
3.777
3.739
2.901
2.77%
5.12%
77
Revenue
¥5.719B
0.71%
1.00×
Cost of revenue
¥3.960B
0.67%
1.00×
Operating expenses
¥979.8M
0.57%
0.99×
Property and equipment
16.95%
Cash and investments
16.04%