0.904
Revenue¥B
1.601
1.633
1.676
1.670
1.703
1.764
1.786
1.850
1.920
1.991
0.954
3.17%
2.64%
46
22.88
Revenue growth%
31.11
32.53
35.45
34.12
32.69
35.40
36.79
34.77
31.92
32.91
15.22
34.77
33.52
63
5.59
Gross margin%
15.57
18.00
18.64
17.02
17.61
14.62
15.25
17.17
17.25
19.13
3.18
17.17
17.21
68
5.26
Operating margin%
17.16
17.58
17.74
17.87
16.10
13.33
12.18
12.04
13.90
16.84
6.88
13.33
16.47
32
20.54
Net margin%
15.12
13.25
11.03
9.55
9.62
8.72
9.39
7.15
6.37
7.71
27.42
7.71
9.47
26
28.59
P/E ratio (avg)x
19.71
18.93
21.73
21.12
21.23
24.57
23.18
26.89
30.04
32.86
23.00
26.89
22.45
73
27.71
EV/EBITx
5.647
4.987
5.078
4.910
5.136
5.368
5.940
6.031
5.915
6.582
19.80
5.940
5.508
20
14.44
FCF yield (avg)%
8.99
7.79
10.76
8.12
9.84
10.61
10.43
7.69
10.20
9.24
29.03
10.20
9.54
93
9.98
FCF margin%
24.03
26.65
23.81
22.46
19.74
19.23
18.79
18.65
15.82
13.42
10.01
18.65
19.48
65
1.474
FCF / Net incomex
0.159
0.171
0.165
0.162
0.149
0.161
0.169
0.151
0.145
0.162
1.021
0.161
0.161
67
19.99
ROIC%
19.94
21.19
22.91
21.48
23.20
21.12
23.27
23.75
24.62
21.79
25.12
23.27
22.35
77
26.43
Return on equity%
20.29
19.55
20.41
22.93
25.04
26.77
26.85
23.99
25.36
25.10
5.75
25.36
24.51
49
24.13
Return on assets%
29.49
27.43
24.47
27.25
29.82
27.04
25.58
27.17
30.12
31.75
2.61
27.17
27.34
81
30.61
EPS¥
38.98
40.01
45.40
45.02
46.55
52.38
57.33
62.28
63.61
71.83
32.86
9.07%
7.11%
—
19.31
EPS growth%
22.52
24.77
23.57
21.32
20.06
19.01
16.25
13.74
10.91
11.39
26.88
13.74
19.54
7
6.86
Bookvalue per sh¥
29.18
30.73
26.55
26.02
25.38
26.53
26.91
26.86
28.35
24.85
26.85
(0.42%)
(1.97%)
—
26.32
FCF per share¥
43.70
47.92
50.87
48.37
49.22
56.23
62.44
67.61
73.11
78.42
10.27
9.76%
6.35%
—
21.93
Dividend per sh¥
19.92
17.23
16.54
15.75
14.54
14.31
12.20
12.32
12.32
12.32
31.18
(3.25%)
(3.92%)
—
14.52
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.96
1.98
9.09
0.40
0.40
36
5.07
Payout ratio%
32.74
34.20
32.47
30.46
29.07
28.54
31.16
30.39
29.96
28.13
17.03
29.96
30.43
13
19.21
Shares (diluted)M
26.33
29.01
29.45
31.92
32.61
33.47
36.03
40.31
38.83
37.71
19.00
2.95%
4.69%
68
8.91
Buyback yield%
16.70
19.52
17.36
18.24
20.30
18.01
20.70
20.32
22.03
19.65
16.68
20.32
19.58
56
1.551
D/E ratiox
0.999
0.940
0.977
1.063
1.063
1.159
1.121
1.031
0.951
0.903
1.280
1.031
1.015
10
1.002
Enterprise value¥B
1.418
1.360
1.465
1.441
1.454
1.482
1.644
1.865
2.095
2.164
1.269
8.27%
4.78%
42
573.9
LT debt¥M
759.0
688.5
662.5
626.2
702.5
728.3
665.2
640.7
581.2
598.8
161.8
(3.14%)
(2.98%)
86
Revenue
¥1.991B
2.64%
1.00×
Cost of revenue
¥1.393B
2.64%
1.00×
Operating expenses
¥366.0M
3.62%
1.10×
Property and equipment
16.54%
Cash and investments
15.81%