4.279
Revenue¥B
3.905
4.102
4.325
4.598
4.919
5.174
5.501
5.948
6.420
6.805
4.499
6.71%
6.61%
57
26.73
Revenue growth%
30.30
29.34
27.46
25.80
26.10
27.23
27.36
29.01
27.86
25.42
27.15
27.36
27.41
75
8.52
Gross margin%
7.51
4.93
3.20
2.02
0.40
1.98
0.60
1.28
2.38
4.26
10.94
1.98
2.20
20
11.24
Operating margin%
31.55
34.12
34.69
36.51
34.67
37.49
35.91
35.05
37.86
35.90
17.92
35.91
35.47
12
29.28
Net margin%
13.31
16.16
18.91
16.94
17.91
15.81
16.02
16.13
16.93
16.25
23.88
16.13
16.20
90
13.90
P/E ratio (avg)x
21.71
20.57
19.68
21.53
19.54
17.91
16.15
15.48
15.25
15.30
31.39
15.48
18.73
16
16.33
EV/EBITx
22.74
26.16
25.95
29.29
29.37
27.47
30.29
29.92
31.80
33.61
35.85
30.29
29.33
30
6.88
FCF yield (avg)%
17.62
14.73
17.12
18.62
18.20
19.80
20.21
19.11
16.65
17.38
21.68
19.11
17.91
77
16.86
FCF margin%
22.60
24.80
26.39
28.21
30.65
33.43
31.57
29.34
30.87
30.28
23.70
30.87
29.81
85
0.127
FCF / Net incomex
1.442
1.421
1.507
1.601
1.753
1.929
1.995
1.922
1.774
1.671
0.474
1.922
1.712
54
28.30
ROIC%
8.43
10.37
9.60
7.75
7.61
7.75
6.48
7.94
9.00
9.36
8.58
7.94
8.18
22
27.94
Return on equity%
15.60
15.53
12.82
15.15
17.30
14.68
12.92
11.35
11.21
13.60
25.29
12.92
14.14
38
20.15
Return on assets%
14.28
14.86
13.03
14.53
13.99
15.77
18.07
19.05
21.18
23.41
16.61
19.05
15.32
84
22.26
EPS¥
20.38
20.99
23.57
25.59
24.92
29.51
31.17
30.55
31.38
35.29
24.93
7.21%
6.42%
—
24.79
EPS growth%
20.95
20.24
20.36
23.19
21.25
20.60
18.55
17.74
17.20
16.42
5.15
17.74
20.30
39
12.34
Bookvalue per sh¥
40.50
43.37
45.88
51.68
54.70
56.52
55.91
55.54
59.02
58.50
29.35
1.35%
3.80%
—
23.01
FCF per share¥
15.84
17.74
15.97
14.32
14.76
15.07
14.52
16.11
17.72
17.59
30.82
3.57%
1.75%
—
28.96
Dividend per sh¥
24.12
28.13
33.01
34.75
33.48
34.81
37.02
43.32
47.81
50.41
20.46
8.53%
7.81%
—
9.24
Div yield (avg)%
13.61
14.76
16.25
19.23
16.93
18.15
20.88
20.58
23.32
24.89
4.11
20.88
18.69
25
4.22
Payout ratio%
23.63
25.76
24.24
23.56
23.44
24.51
26.44
28.72
27.03
27.21
10.83
27.03
25.13
24
99.29
Shares (diluted)M
98.08
99.03
106.0
108.0
119.1
135.2
155.4
142.2
161.0
159.5
102.4
6.02%
4.06%
65
13.09
Buyback yield%
5.97
4.87
4.06
5.60
5.40
2.70
3.13
1.27
1.73
2.99
29.20
2.70
3.59
69
0.831
D/E ratiox
0.480
0.495
0.512
0.570
0.580
0.658
0.616
0.650
0.718
0.699
1.556
0.658
0.598
59
7.361
Enterprise value¥B
8.379
8.738
9.275
9.230
10.69
10.76
12.09
11.83
13.86
16.66
1.983
9.27%
8.96%
91
2.577
LT debt¥B
5.697
5.202
5.310
5.682
5.409
5.389
5.784
5.405
4.970
4.556
4.517
(3.37%)
(1.86%)
71
Revenue
¥6.805B
6.61%
1.00×
Cost of revenue
¥4.000B
6.45%
0.98×
Operating expenses
¥1.315B
6.99%
1.04×
Cash and investments
19.12%
Property and equipment
15.58%