3.572
Revenue¥B
7.800
8.292
8.886
9.472
10.07
11.18
12.13
13.45
14.63
15.98
3.930
9.67%
8.23%
62
29.34
Revenue growth%
22.84
21.70
21.29
23.57
20.86
20.89
22.20
24.61
23.62
24.86
25.59
23.62
22.52
83
9.79
Gross margin%
14.91
16.55
13.74
15.49
15.67
17.61
19.42
17.13
15.74
17.13
21.01
17.13
16.14
53
19.29
Operating margin%
24.89
24.88
26.36
25.78
25.92
25.54
26.50
26.75
28.17
30.09
28.62
26.75
26.14
63
22.57
Net margin%
17.79
15.13
16.86
18.76
20.17
19.40
21.71
21.84
24.28
24.13
10.19
21.84
19.79
78
13.07
P/E ratio (avg)x
40.63
44.03
48.46
47.16
47.04
48.91
44.49
42.62
39.70
41.04
28.58
42.62
44.26
28
31.99
EV/EBITx
6.985
7.533
7.416
6.434
6.401
5.910
5.587
5.455
5.200
4.606
26.04
5.455
6.156
10
28.14
FCF yield (avg)%
32.31
30.62
32.23
32.29
30.35
33.08
34.96
34.92
35.24
32.79
21.85
34.92
32.55
73
22.82
FCF margin%
11.36
12.16
12.01
9.64
8.32
8.44
6.63
7.38
7.16
7.25
9.57
7.25
8.38
72
0.743
FCF / Net incomex
1.437
1.512
1.476
1.491
1.268
1.255
1.210
1.126
1.151
0.975
0.922
1.151
1.262
81
4.79
ROIC%
7.57
9.09
6.86
8.27
5.43
6.12
3.40
5.69
7.14
8.11
10.70
6.12
7.00
18
29.77
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.97
0.90
1.74
4.10
29.09
0.97
0.40
88
9.03
Return on assets%
2.81
3.05
3.61
2.54
3.61
4.95
4.75
7.27
6.41
4.25
7.90
4.95
3.93
11
41.37
EPS¥
132.42
129.28
119.42
129.38
124.86
119.95
106.71
106.00
113.51
96.71
44.28
(4.98%)
(2.33%)
—
3.90
EPS growth%
11.52
14.37
16.28
16.14
17.08
14.68
16.79
14.99
16.78
19.40
19.17
16.78
16.21
65
195.53
Bookvalue per sh¥
304.66
331.31
379.69
395.78
391.60
405.79
442.69
469.00
561.29
644.14
206.75
10.47%
9.55%
—
236.29
FCF per share¥
236.16
254.85
266.30
258.49
274.63
255.05
283.78
325.49
347.24
392.52
224.06
7.40%
5.22%
—
53.77
Dividend per sh¥
29.37
27.32
30.15
29.27
31.05
30.12
27.57
30.86
34.10
31.55
92.72
0.32%
1.44%
—
20.44
Div yield (avg)%
15.51
14.00
16.74
19.24
21.31
21.61
21.70
24.64
26.18
24.87
12.77
24.64
21.46
74
19.42
Payout ratio%
1.59
4.54
7.46
9.23
11.52
8.64
5.79
3.43
3.68
6.34
14.30
5.79
6.07
51
27.17
Shares (diluted)M
40.73
45.32
50.35
51.55
61.02
64.66
64.70
71.25
81.93
82.14
27.09
6.12%
8.01%
47
19.15
Buyback yield%
4.05
3.97
4.20
3.38
4.98
7.84
9.55
7.65
4.93
2.10
6.33
7.65
4.56
87
0.718
D/E ratiox
1.763
1.804
1.785
1.817
1.777
1.788
1.750
1.984
2.275
2.507
0.190
1.984
1.796
68
8.306
Enterprise value¥B
10.56
11.35
11.42
12.50
12.06
12.60
13.72
14.44
14.68
14.90
3.639
4.31%
4.39%
38
7.263
LT debt¥B
13.23
12.01
11.25
11.79
11.24
10.25
9.276
10.56
9.696
10.25
9.597
(1.83%)
(2.68%)
21
Revenue
¥15.98B
8.23%
1.00×
Cost of revenue
¥10.70B
8.31%
1.01×
Operating expenses
¥2.265B
7.85%
0.97×
Cash and investments
19.91%
Property and equipment
14.25%