15.34
Revenue¥B
19.97
20.54
20.69
20.75
21.26
21.56
22.18
22.20
22.33
22.95
17.04
1.54%
1.77%
89
29.65
Revenue growth%
14.21
15.20
17.85
15.46
13.79
11.31
9.33
11.07
9.31
11.15
12.48
11.07
12.55
62
21.72
Gross margin%
7.30
8.21
7.44
7.59
5.81
6.87
5.26
4.82
2.44
1.02
26.29
4.82
6.34
21
10.16
Operating margin%
14.91
13.08
12.45
12.58
15.52
15.69
14.05
14.24
14.94
13.21
19.93
14.24
14.15
32
12.07
Net margin%
20.05
20.06
19.80
19.45
21.22
19.44
20.54
23.25
20.36
19.61
17.60
20.36
20.05
31
36.14
P/E ratio (avg)x
45.23
46.18
46.43
54.11
57.85
66.56
72.52
86.73
91.88
104.6
29.97
86.73
62.20
48
12.76
EV/EBITx
13.20
15.11
17.19
16.23
18.00
18.86
21.09
23.31
24.57
24.50
12.67
23.31
18.43
78
7.04
FCF yield (avg)%
13.21
10.61
9.03
8.50
8.46
7.88
9.58
11.37
13.96
13.17
28.78
11.37
10.09
75
11.42
FCF margin%
24.22
25.98
28.48
28.33
29.79
32.57
30.66
33.22
31.53
28.68
16.01
31.53
29.24
85
1.122
FCF / Net incomex
0.370
0.391
0.392
0.446
0.490
0.490
0.504
0.512
0.526
0.623
0.130
0.512
0.490
61
7.83
ROIC%
14.83
13.60
13.60
11.09
11.14
9.75
9.29
9.91
9.68
7.07
11.88
9.68
10.50
17
26.79
Return on equity%
0.40
1.34
3.07
0.41
1.27
0.40
2.54
0.40
0.40
0.40
2.61
0.40
0.40
67
27.11
Return on assets%
14.03
16.02
18.08
16.27
16.50
18.74
19.93
19.83
20.49
19.88
5.00
19.88
18.41
70
110.44
EPS¥
51.62
53.76
52.24
49.24
48.02
53.63
51.34
54.26
51.57
57.23
121.05
3.57%
1.04%
—
7.84
EPS growth%
17.34
18.40
16.14
14.32
13.02
11.21
11.97
12.08
11.86
14.67
26.42
11.97
13.67
39
225.85
Bookvalue per sh¥
250.92
253.55
297.22
353.51
419.02
420.08
451.34
454.26
531.71
569.06
158.45
6.31%
8.14%
—
190.76
FCF per share¥
294.57
281.56
274.53
282.47
318.71
338.75
369.79
372.84
413.93
418.70
192.47
5.61%
4.02%
—
91.01
Dividend per sh¥
117.98
108.80
110.77
119.61
121.70
115.89
120.31
113.17
104.79
107.14
98.22
(2.52%)
(1.35%)
—
2.93
Div yield (avg)%
26.78
28.85
29.88
29.91
31.67
32.86
33.61
35.91
34.00
35.58
10.59
34.00
32.26
93
8.98
Payout ratio%
30.24
27.41
24.82
27.48
29.73
28.07
27.04
28.28
29.12
30.38
27.11
28.28
28.17
9
40.62
Shares (diluted)M
25.16
24.62
25.04
22.13
19.94
18.80
19.56
16.76
15.74
15.54
39.88
(4.86%)
(5.57%)
74
21.53
Buyback yield%
27.07
29.90
30.23
29.99
27.89
27.78
28.22
28.11
25.37
27.68
20.11
27.78
28.00
72
0.998
D/E ratiox
0.361
0.378
0.359
0.374
0.358
0.385
0.394
0.426
0.456
0.523
0.320
0.426
0.382
75
22.67
Enterprise value¥B
24.44
26.31
26.29
28.36
32.53
38.15
38.27
44.73
51.46
58.62
16.52
12.50%
9.65%
15
10.05
LT debt¥B
19.78
22.92
26.64
30.71
33.88
33.35
36.16
39.23
43.56
47.65
8.873
7.06%
10.43%
81
Revenue
¥22.95B
1.77%
1.00×
Cost of revenue
¥11.62B
2.07%
1.03×
Operating expenses
¥5.228B
1.28%
0.95×
Property and equipment
17.44%
Cash and investments
17.04%