21.85
Revenue¥B
18.61
19.97
21.26
22.69
24.25
25.70
27.21
29.23
29.98
31.61
22.67
5.44%
6.07%
45
11.98
Revenue growth%
26.18
25.89
28.24
30.15
29.07
31.11
30.63
30.92
32.68
34.55
2.15
31.11
30.39
63
25.16
Gross margin%
22.17
22.98
24.35
26.19
26.23
29.09
30.76
28.16
27.05
26.57
6.68
28.16
26.40
78
22.40
Operating margin%
10.15
10.48
10.06
10.19
12.66
13.40
10.71
8.91
6.14
8.56
11.16
8.91
10.17
94
10.71
Net margin%
14.91
12.24
10.55
9.92
8.74
7.04
5.49
3.12
5.49
5.50
22.36
5.49
7.89
77
27.29
P/E ratio (avg)x
4.756
4.921
5.210
5.827
5.296
5.187
4.756
4.879
4.457
4.125
16.62
4.756
4.900
10
13.78
EV/EBITx
36.12
39.49
39.23
39.30
38.76
42.13
41.54
39.96
44.79
48.19
15.57
42.13
39.72
64
11.32
FCF yield (avg)%
6.11
4.02
5.10
6.89
8.82
6.42
5.02
3.85
3.70
2.70
27.51
3.85
5.06
30
19.88
FCF margin%
11.13
13.89
12.99
15.64
16.51
17.96
17.34
19.95
19.72
20.64
25.03
19.72
16.92
76
0.938
FCF / Net incomex
2.511
2.700
2.788
2.901
3.304
3.692
3.956
3.982
4.499
4.431
1.799
3.982
3.498
15
15.30
ROIC%
5.47
2.99
1.22
1.35
0.40
0.40
1.82
0.40
0.79
0.40
15.99
0.40
1.00
45
5.46
Return on equity%
18.72
18.16
19.97
18.41
16.71
17.03
15.97
16.65
18.82
16.90
10.92
16.90
17.60
83
19.25
Return on assets%
22.72
22.04
21.88
23.73
24.72
24.16
26.85
26.16
23.88
21.87
29.49
24.16
23.81
47
88.22
EPS¥
73.63
88.80
91.38
92.23
104.76
117.01
122.18
130.26
154.77
161.96
93.13
9.11%
9.81%
—
26.67
EPS growth%
29.93
29.28
28.55
27.60
27.60
29.79
29.83
30.67
31.61
30.50
25.48
30.50
29.81
95
81.79
Bookvalue per sh¥
61.58
67.89
67.92
70.67
69.13
69.67
83.13
80.17
87.07
103.86
91.83
8.48%
5.27%
—
79.55
FCF per share¥
86.25
83.52
84.90
94.71
102.48
106.72
118.13
120.10
110.61
111.78
20.94
1.75%
2.88%
—
21.97
Dividend per sh¥
72.69
85.12
84.57
83.35
94.99
112.26
130.16
147.46
176.22
194.62
94.15
15.43%
10.54%
—
16.06
Div yield (avg)%
20.49
21.16
22.98
22.65
23.17
21.44
23.27
20.65
18.18
18.14
5.55
20.65
21.30
56
22.00
Payout ratio%
23.52
21.47
23.41
21.88
19.97
22.48
23.78
21.78
23.76
25.75
10.98
23.76
22.94
55
184.8
Shares (diluted)M
172.6
185.0
164.7
149.0
151.1
163.6
148.2
154.6
141.5
128.8
179.5
(3.14%)
(2.61%)
52
21.72
Buyback yield%
9.56
11.59
12.63
12.79
10.07
7.35
5.89
6.05
7.80
7.23
3.19
7.23
8.68
6
1.167
D/E ratiox
0.492
0.544
0.543
0.553
0.650
0.761
0.741
0.782
0.820
0.913
1.038
0.782
0.696
85
18.75
Enterprise value¥B
31.09
31.20
32.58
35.32
41.11
48.09
50.87
53.05
62.52
63.72
21.93
9.16%
7.54%
15
7.886
LT debt¥B
20.86
20.39
19.43
19.64
20.58
20.77
22.14
21.35
22.34
21.46
13.95
0.84%
0.36%
76
Revenue
¥31.61B
6.07%
1.00×
Cost of revenue
¥15.87B
6.26%
1.02×
Operating expenses
¥5.694B
5.33%
0.93×
Goodwill & intangibles
20.25%
Cash and investments
19.61%
Property and equipment
14.64%