1.233
Revenue¥B
1.053
1.119
1.188
1.257
1.359
1.462
1.548
1.684
1.843
1.963
1.258
7.63%
6.97%
26
11.97
Revenue growth%
0.40
1.64
2.16
0.40
0.60
0.40
2.95
4.26
5.76
8.05
19.42
4.26
1.90
82
29.31
Gross margin%
16.77
16.56
19.24
21.58
21.16
18.82
15.98
15.84
13.05
11.86
2.61
15.84
16.66
21
16.01
Operating margin%
19.40
21.67
19.05
17.75
18.13
15.30
14.09
12.03
10.97
11.51
2.35
12.03
16.53
10
18.69
Net margin%
14.53
11.73
9.53
8.17
5.36
2.67
0.54
0.40
0.40
0.40
13.03
0.40
4.01
77
15.16
P/E ratio (avg)x
38.40
44.07
49.69
54.29
63.49
66.23
65.13
63.67
72.39
75.00
17.43
66.23
63.58
38
19.01
EV/EBITx
8.117
8.552
7.367
7.710
8.069
8.740
7.845
7.974
7.534
7.960
26.25
7.960
7.967
46
15.67
FCF yield (avg)%
3.58
3.15
5.69
2.82
4.81
7.20
10.13
7.79
7.09
7.04
13.74
7.20
6.36
90
24.41
FCF margin%
7.47
10.33
8.11
10.29
12.16
12.63
12.40
12.13
11.71
11.96
22.65
12.13
11.83
48
0.448
FCF / Net incomex
1.244
1.167
1.217
1.163
1.141
1.183
1.185
1.158
1.129
1.162
0.183
1.162
1.165
27
27.02
ROIC%
18.10
20.79
17.90
16.79
13.97
16.32
15.96
18.06
18.57
16.63
13.29
16.63
17.35
27
6.16
Return on equity%
22.12
23.86
24.48
25.74
24.75
24.79
27.73
27.42
25.50
26.49
16.09
26.49
25.15
63
17.95
Return on assets%
5.96
7.54
7.37
7.01
6.49
7.29
7.84
10.13
8.45
10.97
24.27
8.45
7.45
66
7.85
EPS¥
9.00
9.29
9.81
9.47
9.27
9.93
10.36
9.97
10.85
12.02
8.35
5.34%
2.80%
—
21.66
EPS growth%
13.66
13.50
12.92
11.72
12.38
14.71
15.70
13.47
10.72
8.06
27.62
13.47
13.20
51
10.68
Bookvalue per sh¥
10.54
9.58
9.31
8.54
8.82
9.09
8.97
8.67
9.12
9.66
8.15
1.83%
(0.04%)
—
6.23
FCF per share¥
19.67
19.46
20.29
19.96
21.60
23.56
21.79
24.41
24.90
27.25
3.69
4.76%
4.15%
—
16.98
Dividend per sh¥
15.66
18.23
18.61
20.43
20.48
21.14
24.10
27.33
26.79
26.22
5.03
5.06%
4.84%
—
20.17
Div yield (avg)%
5.70
5.86
3.12
3.87
3.63
1.33
0.40
0.40
1.69
3.81
26.89
1.33
3.38
14
26.70
Payout ratio%
0.40
0.55
2.83
1.31
0.40
0.40
0.40
2.24
0.40
0.40
27.58
0.40
0.40
58
93.34
Shares (diluted)M
97.18
95.00
95.72
101.9
101.3
104.9
112.8
99.28
110.7
112.3
93.54
2.08%
1.06%
83
28.77
Buyback yield%
11.95
9.83
10.78
9.09
6.59
6.80
7.91
8.33
6.82
8.05
23.57
7.91
8.19
68
0.254
D/E ratiox
0.962
0.864
0.908
0.966
0.850
0.914
0.932
0.946
0.860
0.798
0.535
0.914
0.911
13
2.126
Enterprise value¥B
1.438
1.533
1.572
1.520
1.511
1.717
1.753
1.732
1.697
1.860
0.527
4.25%
2.38%
69
1.894
LT debt¥B
2.325
2.163
1.993
1.961
2.038
2.011
1.984
2.072
2.051
2.083
1.703
0.43%
(0.78%)
59
Revenue
¥1.963B
6.97%
1.00×
Cost of revenue
¥1.374B
6.97%
1.00×
Operating expenses
¥302.3M
7.30%
1.03×
Property and equipment
19.97%
Cash and investments
15.18%