74.10
Revenue¥B
68.80
70.99
72.15
72.94
75.97
78.75
80.31
81.49
83.80
87.26
78.99
2.81%
2.71%
81
4.91
Revenue growth%
34.64
34.68
31.97
34.53
34.33
34.56
33.59
33.21
33.31
32.88
29.91
33.31
33.96
59
18.84
Gross margin%
27.35
25.83
28.19
26.02
26.38
25.05
26.41
27.16
26.54
26.54
26.34
26.54
26.48
27
2.10
Operating margin%
6.77
5.19
2.29
0.40
0.40
0.40
0.40
0.40
0.40
0.40
4.42
0.40
0.40
76
2.21
Net margin%
24.12
24.62
22.75
23.63
25.79
24.21
25.62
26.09
24.33
22.64
23.39
24.33
24.27
41
29.03
P/E ratio (avg)x
48.40
58.31
69.72
72.03
82.74
96.66
104.5
103.0
121.5
145.6
12.30
104.5
89.70
14
18.09
EV/EBITx
11.48
10.42
10.04
10.07
10.46
10.59
10.97
11.47
10.05
9.958
25.33
10.59
10.44
66
28.52
FCF yield (avg)%
23.13
21.34
21.80
22.49
24.72
23.40
24.45
21.51
19.45
19.33
8.44
21.51
22.15
42
29.49
FCF margin%
0.40
0.40
0.40
2.91
0.40
0.40
0.40
0.40
0.40
0.56
24.88
0.40
0.40
94
0.695
FCF / Net incomex
1.020
1.093
1.186
1.274
1.219
1.254
1.256
1.239
1.425
1.326
1.548
1.256
1.246
75
21.01
ROIC%
25.04
23.84
23.16
24.19
24.51
21.79
21.14
19.44
16.47
14.31
13.49
19.44
22.47
7
9.03
Return on equity%
25.43
26.90
25.24
27.06
25.51
24.98
22.74
20.53
21.51
20.86
23.91
21.51
25.11
75
27.78
Return on assets%
11.21
13.12
15.52
16.59
16.84
17.80
17.94
18.46
17.04
18.81
14.49
17.94
16.94
46
16,527
EPS¥
32,364
35,010
32,430
32,089
35,685
40,410
38,750
39,147
39,229
41,672
17,145
3.15%
3.50%
—
22.13
EPS growth%
4.13
3.45
1.26
0.40
0.40
0.40
3.13
1.62
4.53
7.42
6.37
3.13
2.37
51
33,954
Bookvalue per sh¥
22,884
23,581
27,615
27,926
31,047
35,974
38,526
45,395
53,780
63,133
11,631
15.25%
12.10%
—
5,044
FCF per share¥
35,877
41,542
46,066
46,269
51,802
51,250
58,799
69,185
71,295
72,532
34,336
6.96%
7.58%
—
26,949
Dividend per sh¥
29,534
35,575
34,861
38,695
44,565
43,415
42,687
50,545
49,216
52,993
32,209
3.52%
5.77%
—
7.05
Div yield (avg)%
14.23
11.42
8.56
6.91
7.90
10.27
10.22
9.16
9.64
9.60
11.84
9.64
9.62
22
29.17
Payout ratio%
19.04
17.50
17.23
16.89
16.20
14.76
13.73
11.53
13.03
14.51
5.11
13.73
15.48
66
3.244
Shares (diluted)M
5.634
6.588
7.523
7.692
8.721
9.089
9.712
10.98
11.85
13.47
3.225
9.08%
11.00%
13
12.10
Buyback yield%
15.28
17.50
16.52
16.93
19.06
17.81
17.65
19.40
19.12
17.76
13.26
17.81
17.70
78
1.070
D/E ratiox
0.353
0.398
0.455
0.453
0.479
0.471
0.492
0.460
0.512
0.484
1.720
0.484
0.465
35
25.98
Enterprise value¥B
82.86
89.22
84.60
88.44
83.84
89.11
99.21
92.99
93.91
91.22
91.76
1.70%
0.54%
47
29.42
LT debt¥B
33.79
35.48
33.61
33.31
36.97
36.07
34.74
37.10
39.15
43.08
49.46
3.11%
2.55%
58
Revenue
¥87.26B
2.71%
1.00×
Cost of revenue
¥48.36B
2.64%
0.99×
Operating expenses
¥13.14B
3.65%
1.09×
Cash and investments
21.70%
Property and equipment
15.29%