1.096
Revenue¥B
0.817
0.827
0.855
0.860
0.883
0.898
0.922
0.959
0.987
1.004
1.168
2.60%
2.25%
93
26.45
Revenue growth%
21.18
19.83
17.73
18.68
17.00
19.43
19.31
19.15
18.39
15.59
7.03
19.15
18.92
44
13.03
Gross margin%
27.16
28.87
31.67
33.50
34.31
37.28
40.20
39.70
36.86
35.70
2.69
37.28
35.00
24
25.47
Operating margin%
26.38
29.19
30.93
27.97
27.25
24.49
24.91
25.79
24.23
25.18
10.64
24.91
26.08
38
13.56
Net margin%
7.88
9.89
9.31
8.70
8.03
10.73
11.16
10.46
12.55
15.43
9.88
11.16
10.17
81
23.91
P/E ratio (avg)x
31.41
29.66
31.76
32.86
34.09
34.15
30.82
32.32
31.85
32.53
30.25
32.32
32.09
41
11.26
EV/EBITx
6.467
6.880
6.766
6.886
6.241
6.468
5.979
5.413
5.290
5.738
23.20
5.738
6.354
27
23.15
FCF yield (avg)%
2.61
4.54
4.34
1.93
4.81
2.39
3.65
5.42
7.71
8.28
22.99
5.42
4.44
76
7.54
FCF margin%
21.61
18.64
17.50
20.42
21.62
23.59
25.55
27.99
26.57
26.42
16.94
26.42
22.60
41
0.691
FCF / Net incomex
0.828
0.932
0.990
0.939
1.069
1.133
1.145
1.093
1.184
1.240
1.363
1.145
1.081
15
17.83
ROIC%
6.07
5.32
2.77
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.15
0.40
0.40
33
11.19
Return on equity%
6.81
5.89
4.41
3.19
0.55
0.40
0.80
0.40
2.34
2.18
7.25
0.80
2.26
17
28.10
Return on assets%
32.08
35.05
32.33
31.50
30.63
33.11
33.36
30.77
31.90
33.58
8.66
33.11
32.21
6
58.38
EPS¥
189.24
190.35
191.50
212.69
231.42
228.57
272.74
271.76
271.20
266.14
62.42
2.84%
4.83%
—
21.51
EPS growth%
8.07
8.54
5.63
8.43
11.36
11.49
13.74
11.49
8.77
9.78
13.33
11.49
9.28
61
32.56
Bookvalue per sh¥
134.70
137.70
162.69
163.57
183.51
202.70
198.19
213.29
211.86
251.48
81.89
6.50%
6.82%
—
96.65
FCF per share¥
70.50
66.14
67.76
68.20
67.89
71.93
68.65
68.94
64.55
68.69
59.41
0.23%
(0.54%)
—
97.77
Dividend per sh¥
66.59
78.64
93.34
93.79
110.63
122.41
131.11
133.71
133.12
134.09
78.02
3.92%
9.12%
—
14.20
Div yield (avg)%
13.05
13.95
14.87
15.61
17.29
18.39
19.87
18.91
16.38
17.02
29.95
18.39
16.70
84
8.84
Payout ratio%
25.32
25.12
22.88
20.30
21.21
19.22
22.21
20.70
19.91
19.31
5.07
19.91
20.95
49
5.368
Shares (diluted)M
8.034
8.205
8.740
8.782
8.734
10.07
10.30
10.84
11.03
12.65
5.182
7.69%
4.46%
48
9.84
Buyback yield%
19.86
20.59
17.76
18.06
15.32
13.20
12.08
12.95
14.72
14.26
21.33
13.20
15.02
39
1.023
D/E ratiox
1.207
1.051
0.922
0.983
1.049
1.031
0.957
0.920
0.881
0.812
1.170
0.920
0.970
49
535.5
Enterprise value¥M
134.7
137.5
157.9
159.9
187.3
214.3
219.5
222.4
234.0
228.4
365.4
4.04%
5.45%
34
0.951
LT debt¥B
1.376
1.313
1.445
1.507
1.730
1.873
2.149
2.278
2.690
2.978
0.963
11.48%
8.27%
45
Revenue
¥1.004B
2.25%
1.00×
Cost of revenue
¥547.8M
2.03%
0.98×
Operating expenses
¥140.5M
2.50%
1.02×
Cash and investments
18.43%
Property and equipment
17.83%