6.634
Revenue¥B
11.64
12.69
13.58
14.75
16.23
17.96
19.60
21.14
23.45
26.06
7.027
9.94%
9.40%
22
5.54
Revenue growth%
7.75
9.84
7.37
5.11
5.65
6.13
3.63
3.67
3.27
3.51
18.67
3.63
5.38
60
26.27
Gross margin%
27.57
28.59
29.17
28.29
26.68
27.74
30.33
32.58
34.23
36.70
11.58
32.58
28.88
68
6.30
Operating margin%
18.40
17.20
18.35
20.00
19.41
19.89
22.32
25.19
25.54
23.30
3.78
23.30
19.95
74
9.42
Net margin%
9.26
7.92
7.07
5.10
4.49
2.35
4.58
3.76
4.64
1.97
6.16
3.76
4.61
30
26.80
P/E ratio (avg)x
13.60
16.09
18.27
19.51
22.79
25.02
26.12
26.15
29.86
33.26
16.07
26.15
23.90
89
28.44
EV/EBITx
8.231
8.563
7.475
6.923
6.711
6.111
6.721
6.561
7.173
6.411
18.32
6.561
6.822
27
6.55
FCF yield (avg)%
28.52
28.92
29.46
26.96
29.14
27.07
28.10
26.77
28.09
26.05
19.91
27.07
28.09
25
11.43
FCF margin%
19.64
17.33
17.61
15.28
13.46
12.81
15.38
14.14
11.39
13.70
28.33
13.70
14.71
36
1.393
FCF / Net incomex
0.129
0.119
0.126
0.133
0.131
0.131
0.149
0.162
0.177
0.192
1.396
0.162
0.132
20
22.24
ROIC%
9.95
12.49
14.46
15.95
13.63
16.48
17.37
20.00
19.08
19.16
15.12
19.08
16.21
26
29.50
Return on equity%
14.46
11.76
13.85
16.80
17.56
20.26
17.30
20.06
18.29
18.05
2.07
18.29
17.43
26
21.26
Return on assets%
29.10
27.62
26.48
28.09
27.55
29.90
29.43
29.73
31.26
30.72
16.63
29.90
29.27
37
63.75
EPS¥
69.39
75.37
82.65
83.18
90.76
89.52
104.51
108.91
108.35
124.59
69.06
6.54%
7.85%
—
3.01
EPS growth%
30.20
32.62
32.75
29.83
28.55
26.23
24.22
22.04
21.76
23.02
4.52
23.02
27.39
78
99.99
Bookvalue per sh¥
80.73
82.08
80.03
80.82
78.13
76.30
77.46
85.10
77.73
76.53
71.96
(0.41%)
(1.50%)
—
57.39
FCF per share¥
61.64
60.13
65.85
60.47
60.07
67.16
60.66
60.57
67.52
60.57
107.94
0.17%
(0.65%)
—
106.63
Dividend per sh¥
137.70
140.56
156.04
155.32
169.46
153.76
163.30
148.60
132.27
131.08
44.53
(5.01%)
(1.11%)
—
16.31
Div yield (avg)%
18.99
20.15
19.92
19.54
19.80
21.65
23.31
23.01
26.01
28.24
6.37
23.31
20.90
17
7.32
Payout ratio%
22.99
24.86
25.83
26.12
26.76
24.35
27.12
29.94
28.22
25.75
16.65
27.12
25.98
67
71.18
Shares (diluted)M
102.3
115.0
113.9
106.2
112.8
126.5
140.1
136.7
138.6
131.8
70.61
3.17%
3.41%
71
22.14
Buyback yield%
9.50
10.26
9.77
11.56
14.42
13.74
10.87
10.14
9.83
9.78
7.78
10.14
10.20
95
1.398
D/E ratiox
1.068
1.280
1.327
1.372
1.569
1.865
2.201
2.609
3.121
3.756
0.529
2.609
1.717
38
27.05
Enterprise value¥B
21.75
25.71
26.48
29.19
30.95
32.60
32.34
33.13
39.78
39.03
19.82
4.75%
6.74%
60
10.30
LT debt¥B
7.227
7.943
9.192
10.90
12.20
13.52
14.80
17.96
19.93
21.76
13.27
12.27%
11.46%
24
Revenue
¥26.06B
9.40%
1.00×
Cost of revenue
¥14.37B
9.50%
1.01×
Operating expenses
¥2.707B
8.97%
0.96×
Cash and investments
19.99%
Property and equipment
15.58%