0.741
Revenue¥B
1.997
1.985
2.037
2.026
2.074
2.109
2.123
2.180
2.204
2.239
0.812
1.54%
1.29%
20
5.97
Revenue growth%
22.65
23.70
22.22
24.57
25.14
24.51
22.36
23.64
21.09
23.34
19.08
23.34
23.49
6
13.17
Gross margin%
22.33
22.27
24.97
27.44
25.27
23.31
26.21
23.29
24.71
25.39
15.14
24.71
24.84
19
21.14
Operating margin%
24.32
21.89
24.08
23.87
23.20
25.56
25.94
24.02
21.47
18.95
11.96
24.02
23.95
21
7.17
Net margin%
13.49
12.82
11.92
13.74
11.51
13.17
10.64
11.01
13.96
15.65
7.74
13.17
13.00
28
31.16
P/E ratio (avg)x
47.82
46.57
44.70
46.07
45.89
47.18
56.23
60.19
60.32
59.67
28.66
59.67
47.50
21
12.32
EV/EBITx
15.99
14.97
13.14
13.05
13.94
12.79
12.82
13.59
12.20
10.84
10.59
12.79
13.09
21
18.90
FCF yield (avg)%
32.54
33.36
34.95
33.88
33.84
31.75
30.82
29.79
31.08
29.88
5.24
30.82
32.15
32
20.56
FCF margin%
8.35
9.71
12.14
12.25
9.92
10.80
10.21
8.66
5.80
8.34
11.05
8.66
9.82
15
1.096
FCF / Net incomex
0.334
0.336
0.317
0.314
0.311
0.321
0.306
0.293
0.254
0.253
0.546
0.293
0.313
52
8.82
ROIC%
15.35
17.74
20.39
17.67
15.85
15.03
14.89
17.66
17.10
18.33
8.67
17.10
17.38
9
29.26
Return on equity%
19.10
16.89
18.94
19.09
20.78
18.09
17.69
15.61
17.22
16.53
3.56
17.22
17.89
50
14.51
Return on assets%
14.26
11.52
13.29
14.22
13.80
12.38
13.61
13.05
12.45
13.05
17.96
13.05
13.17
40
36.75
EPS¥
35.41
37.41
34.01
34.15
31.72
33.88
33.43
34.88
35.73
36.77
37.60
3.00%
0.44%
—
11.24
EPS growth%
22.17
20.20
19.87
21.34
21.39
22.23
23.50
21.37
24.11
26.11
21.08
23.50
21.78
85
27.62
Bookvalue per sh¥
14.42
14.82
15.52
17.21
19.19
19.92
23.30
26.76
26.49
30.86
52.37
9.96%
7.68%
—
46.74
FCF per share¥
28.31
29.36
32.06
33.49
36.93
37.68
38.86
38.55
41.96
39.67
10.10
1.44%
2.90%
—
35.24
Dividend per sh¥
50.88
56.36
55.53
57.22
58.45
68.74
66.12
69.29
75.70
80.22
52.02
6.54%
4.08%
—
14.79
Div yield (avg)%
30.55
27.71
26.42
27.86
27.38
26.32
25.20
22.81
24.42
21.99
8.67
24.42
26.37
30
24.65
Payout ratio%
0.51
1.58
4.08
1.32
2.01
0.67
0.40
1.04
2.52
2.63
26.30
1.04
1.45
62
31.16
Shares (diluted)M
43.86
51.75
55.58
57.40
62.91
61.50
63.33
68.39
69.54
73.03
32.15
3.03%
5.33%
69
14.04
Buyback yield%
16.38
15.72
15.35
13.92
16.71
14.57
16.39
18.91
17.26
19.43
12.15
17.26
16.39
74
0.718
D/E ratiox
0.169
0.175
0.160
0.154
0.170
0.187
0.201
0.211
0.217
0.236
1.018
0.211
0.181
66
1.254
Enterprise value¥B
1.091
1.053
1.004
1.123
1.128
1.067
1.099
1.033
0.962
0.993
1.956
(2.51%)
(0.49%)
17
1.146
LT debt¥B
0.190
0.183
0.204
0.215
0.247
0.246
0.282
0.316
0.369
0.357
2.291
7.64%
6.05%
87
Revenue
¥2.239B
1.29%
1.00×
Cost of revenue
¥1.279B
1.01%
0.97×
Operating expenses
¥466.3M
2.06%
1.08×
Property and equipment
17.35%
Cash and investments
14.21%