1.870
Revenue¥B
2.883
2.962
3.098
3.181
3.289
3.369
3.524
3.617
3.802
3.975
2.030
3.86%
3.44%
67
20.64
Revenue growth%
13.36
10.84
10.31
11.49
8.61
7.21
5.90
7.54
6.55
8.80
17.94
7.21
8.71
69
14.47
Gross margin%
19.37
21.71
21.13
21.43
22.34
24.16
23.20
20.97
20.10
18.36
4.19
20.97
21.28
65
9.68
Operating margin%
23.28
25.17
28.16
28.34
27.41
30.00
32.83
34.79
34.47
34.20
16.60
34.20
29.17
10
26.35
Net margin%
26.95
28.00
29.02
31.45
29.03
28.42
27.70
28.73
28.61
27.62
15.98
28.42
28.52
86
27.57
P/E ratio (avg)x
6.850
6.922
6.606
6.761
6.686
7.421
7.935
9.074
9.009
9.643
6.490
9.009
7.171
49
26.92
EV/EBITx
23.90
21.23
19.04
17.97
18.96
19.16
19.93
18.35
18.68
16.16
21.59
18.68
19.00
62
26.78
FCF yield (avg)%
6.53
4.79
6.79
5.52
4.88
4.04
2.55
0.85
3.46
2.12
6.19
2.55
4.41
63
24.63
FCF margin%
11.57
9.93
9.08
11.45
9.02
6.98
8.59
8.76
7.75
9.41
14.02
8.59
9.05
36
1.672
FCF / Net incomex
2.641
2.538
2.452
2.596
2.739
2.981
3.310
3.100
3.249
3.612
0.579
3.249
2.860
21
4.43
ROIC%
4.33
2.04
3.80
1.76
2.98
4.19
5.80
5.41
3.73
4.27
8.84
4.27
3.99
39
24.04
Return on equity%
11.76
13.90
16.77
14.38
12.61
14.84
13.09
10.85
8.32
9.87
4.28
10.85
12.85
86
14.95
Return on assets%
9.36
9.98
12.79
10.89
11.15
13.07
11.28
10.08
9.90
9.35
16.19
10.08
10.49
17
21.92
EPS¥
119.68
128.67
118.82
113.12
104.52
100.60
93.47
89.85
84.77
74.90
23.02
(6.45%)
(4.03%)
—
27.92
EPS growth%
13.94
12.57
13.95
16.25
16.91
16.38
16.63
16.45
16.22
13.44
20.01
16.38
16.24
38
36.91
Bookvalue per sh¥
69.91
72.46
70.27
75.16
81.69
80.60
72.34
63.56
66.22
66.18
34.98
(4.12%)
0.06%
—
61.09
FCF per share¥
54.64
50.10
57.47
61.22
67.71
72.05
67.32
72.73
79.36
72.15
43.07
1.28%
4.22%
—
92.30
Dividend per sh¥
39.72
40.97
43.25
46.35
52.40
48.85
50.48
51.65
58.69
55.24
100.98
1.06%
4.04%
—
17.75
Div yield (avg)%
22.62
24.62
26.10
23.69
26.50
27.01
24.61
27.39
27.52
29.76
15.65
27.39
26.30
26
4.95
Payout ratio%
24.58
26.73
29.01
31.48
34.17
32.06
34.51
37.07
35.82
37.69
8.44
35.82
33.11
89
19.46
Shares (diluted)M
20.93
20.51
20.57
21.16
18.09
19.73
17.06
16.22
14.65
13.65
19.88
(5.48%)
(3.43%)
18
21.33
Buyback yield%
0.40
0.40
1.93
1.75
4.33
6.72
6.12
8.74
7.26
7.38
29.99
7.26
5.23
75
1.474
D/E ratiox
1.244
1.299
1.355
1.401
1.565
1.617
1.704
1.783
1.882
1.820
1.625
1.783
1.591
41
2.144
Enterprise value¥B
1.617
1.571
1.643
1.585
1.873
2.006
1.966
2.115
2.283
2.426
3.189
5.30%
4.35%
50
2.783
LT debt¥B
1.248
1.171
1.042
0.970
0.891
0.940
0.842
0.723
0.781
0.759
3.404
(3.15%)
(5.80%)
26
Revenue
¥3.975B
3.44%
1.00×
Cost of revenue
¥2.771B
3.75%
1.03×
Operating expenses
¥648.1M
2.61%
0.92×
Cash and investments
19.11%
Property and equipment
15.96%