4.202
Revenue¥B
9.686
9.793
9.676
9.799
10.03
10.29
10.33
10.32
10.21
10.10
4.705
0.14%
0.65%
88
24.91
Revenue growth%
12.31
10.03
10.24
9.43
11.84
12.48
11.31
13.41
11.42
13.51
10.26
12.48
11.63
48
22.99
Gross margin%
3.58
6.29
8.00
9.68
9.69
10.22
8.05
9.87
7.17
4.76
12.30
8.05
8.02
76
16.24
Operating margin%
12.32
9.73
9.73
8.84
10.86
10.66
9.63
7.04
9.18
8.58
16.43
9.18
9.68
66
14.87
Net margin%
12.00
12.47
9.82
10.40
12.77
11.75
10.25
11.82
12.06
9.91
13.43
11.75
11.78
5
10.17
P/E ratio (avg)x
6.609
6.645
6.917
7.519
8.491
9.078
9.713
8.900
8.808
8.551
32.15
8.900
8.521
56
22.88
EV/EBITx
23.10
22.78
27.00
27.09
26.83
30.37
34.28
38.91
40.30
40.60
8.440
38.91
28.73
88
29.76
FCF yield (avg)%
5.04
6.01
7.59
10.03
8.70
8.41
5.42
5.66
4.08
1.65
9.02
5.42
5.84
75
4.62
FCF margin%
21.65
21.16
22.52
20.13
21.21
20.43
18.57
16.86
14.25
14.45
13.18
16.86
20.28
50
1.787
FCF / Net incomex
0.902
1.058
1.126
1.091
1.064
1.110
1.215
1.333
1.405
1.556
1.691
1.333
1.118
44
28.92
ROIC%
6.47
7.80
9.68
6.82
6.77
4.68
4.22
5.98
4.21
5.37
5.83
4.68
6.22
66
12.61
Return on equity%
39.65
38.21
38.19
36.72
35.57
33.69
36.23
39.14
40.79
38.54
22.94
38.54
38.20
8
6.70
Return on assets%
4.97
5.68
8.47
7.53
6.92
6.45
5.99
7.50
8.83
6.56
21.44
6.56
6.74
74
46.21
EPS¥
80.52
86.64
82.88
84.26
88.08
88.69
76.34
67.96
58.36
54.84
47.30
(9.04%)
(5.15%)
—
18.72
EPS growth%
8.06
9.39
9.08
10.40
12.39
9.77
7.47
4.83
3.31
1.61
20.17
4.83
8.57
81
37.74
Bookvalue per sh¥
116.02
123.42
117.08
106.79
115.15
114.82
124.53
120.42
112.78
104.25
53.89
(1.97%)
(0.33%)
—
168.52
FCF per share¥
38.16
36.59
35.89
37.33
38.89
42.00
43.99
49.44
47.96
47.09
83.55
3.90%
2.43%
—
69.59
Dividend per sh¥
105.34
119.85
128.29
124.68
140.05
152.53
154.16
144.83
165.78
183.03
189.36
5.50%
5.89%
—
9.01
Div yield (avg)%
24.88
24.43
22.96
22.76
23.91
24.33
26.16
28.58
31.06
30.50
18.69
28.58
24.66
21
19.33
Payout ratio%
24.47
25.66
23.73
21.81
21.48
22.13
19.61
21.89
21.60
19.57
25.17
21.60
21.85
70
33.43
Shares (diluted)M
25.27
24.62
22.98
21.60
21.40
18.63
16.34
14.86
13.79
14.63
33.09
(7.33%)
(5.74%)
6
15.29
Buyback yield%
27.49
26.98
28.28
25.48
25.19
24.49
26.16
25.47
28.28
26.47
16.26
26.16
26.32
78
1.255
D/E ratiox
1.421
1.499
1.542
1.631
1.763
1.741
1.831
2.017
1.861
1.938
1.346
1.861
1.752
83
2.531
Enterprise value¥B
1.448
1.410
1.345
1.314
1.261
1.306
1.145
1.258
1.263
1.337
5.999
1.19%
(1.97%)
80
7.836
LT debt¥B
6.189
6.744
7.854
8.226
9.449
10.32
11.43
13.18
13.43
15.29
4.120
10.10%
11.29%
85
Revenue
¥10.10B
0.65%
1.00×
Cost of revenue
¥6.547B
0.56%
0.99×
Operating expenses
¥1.966B
1.19%
1.05×
Property and equipment
17.74%
Cash and investments
15.92%