0.302
Revenue¥B
1.399
1.414
1.428
1.430
1.451
1.469
1.489
1.505
1.557
1.606
0.324
2.06%
1.82%
76
23.06
Revenue growth%
10.51
8.58
10.43
8.04
10.38
10.60
9.99
10.33
12.61
14.80
19.81
10.60
10.40
83
6.73
Gross margin%
3.77
2.31
2.13
0.40
0.40
0.94
2.45
3.65
5.09
3.28
10.09
3.28
2.38
26
24.33
Operating margin%
32.08
30.59
28.47
26.72
24.08
24.33
26.08
23.89
23.09
22.10
6.27
23.89
25.20
7
22.49
Net margin%
6.75
6.13
7.10
4.87
4.86
1.92
0.40
0.40
2.38
5.20
25.43
1.92
4.86
20
36.05
P/E ratio (avg)x
8.496
8.815
9.207
9.086
10.11
10.17
11.21
11.07
10.78
10.57
7.487
10.78
10.14
94
26.33
EV/EBITx
45.57
50.18
53.17
54.01
60.06
65.72
75.64
79.45
93.27
112.9
9.989
79.45
62.89
61
9.87
FCF yield (avg)%
32.74
34.81
34.57
36.96
38.47
36.75
36.86
38.65
40.74
38.67
16.00
38.65
36.91
27
17.06
FCF margin%
25.66
23.81
25.32
22.39
23.06
20.39
22.70
20.03
21.65
24.36
7.29
21.65
22.88
49
1.568
FCF / Net incomex
1.487
1.401
1.284
1.390
1.358
1.485
1.482
1.594
1.704
1.530
1.120
1.530
1.484
70
20.93
ROIC%
2.09
1.38
2.28
1.53
0.40
2.85
5.16
3.27
1.99
0.40
29.30
2.85
2.04
61
7.54
Return on equity%
0.40
0.40
2.15
0.40
0.40
0.94
2.72
1.94
1.91
4.63
21.12
1.94
1.42
28
29.25
Return on assets%
3.00
4.03
1.29
2.46
0.94
0.86
0.62
0.58
0.40
0.40
15.83
0.58
0.90
61
86.39
EPS¥
84.69
88.72
94.95
97.78
107.03
116.30
128.70
117.32
129.71
140.13
93.42
5.54%
4.22%
—
13.91
EPS growth%
6.66
5.24
8.10
10.97
13.74
11.73
10.16
11.48
13.20
13.24
13.05
11.73
11.22
22
45.88
Bookvalue per sh¥
56.56
64.10
63.54
72.37
84.05
95.91
88.93
86.07
80.44
75.41
131.94
(2.15%)
3.55%
—
109.95
FCF per share¥
110.73
99.82
94.76
95.45
93.47
92.75
101.41
98.65
100.44
92.83
167.48
(0.14%)
(1.28%)
—
73.50
Dividend per sh¥
227.82
264.48
300.03
290.21
281.11
276.12
274.58
293.81
295.47
325.56
137.09
2.98%
4.65%
—
27.38
Div yield (avg)%
11.03
10.17
11.36
8.41
8.20
7.09
6.17
6.69
7.66
4.99
9.97
6.69
7.93
38
8.62
Payout ratio%
28.14
30.66
30.90
29.89
27.09
25.13
22.27
23.79
26.62
29.05
19.73
25.13
27.61
28
3.883
Shares (diluted)M
5.542
5.177
5.079
5.353
5.002
4.995
5.679
6.306
6.594
6.189
3.950
4.35%
1.22%
61
28.89
Buyback yield%
5.29
7.31
6.43
6.39
6.40
3.63
3.91
5.04
5.07
6.49
12.61
5.04
5.84
67
0.985
D/E ratiox
1.577
1.710
1.655
1.743
1.728
1.588
1.556
1.688
1.878
1.860
1.726
1.688
1.699
25
0.800
Enterprise value¥B
1.553
1.669
1.664
1.872
1.887
2.034
2.270
2.351
2.418
2.395
0.783
4.88%
3.50%
88
0.231
LT debt¥B
2.051
1.991
2.117
2.435
2.531
2.522
2.848
2.771
2.712
2.778
1.846
1.88%
4.81%
10
Revenue
¥1.606B
1.82%
1.00×
Cost of revenue
¥907.6M
2.31%
1.05×
Operating expenses
¥381.9M
1.22%
0.94×
Property and equipment
17.87%
Cash and investments
15.63%
Goodwill & intangibles
14.45%