2.228
Revenue¥B
3.490
3.581
3.526
3.572
3.573
3.573
3.528
3.486
3.430
3.504
2.306
(0.38%)
0.30%
57
17.29
Revenue growth%
2.28
1.67
1.14
3.82
5.72
7.34
5.87
8.70
9.12
6.74
25.93
7.34
5.79
60
14.09
Gross margin%
16.48
13.67
12.34
11.57
10.21
8.58
7.29
8.61
11.00
10.90
17.24
8.61
10.95
46
25.72
Operating margin%
13.16
15.27
16.83
13.88
11.37
9.70
11.47
11.74
8.96
8.29
20.33
9.70
11.60
81
7.33
Net margin%
22.52
22.22
22.05
20.44
18.74
15.93
14.60
17.49
15.25
14.12
17.45
15.25
18.12
35
24.95
P/E ratio (avg)x
25.72
22.54
23.50
20.22
20.94
20.46
22.44
23.16
22.88
25.07
18.98
22.88
22.71
18
11.18
EV/EBITx
32.26
34.72
33.63
31.52
34.16
37.64
37.30
40.35
36.46
31.51
25.23
37.30
34.44
87
14.06
FCF yield (avg)%
10.46
11.62
9.98
12.73
9.98
9.53
7.09
5.30
3.12
0.85
25.70
5.30
9.75
86
19.04
FCF margin%
2.38
0.40
0.40
0.40
1.15
2.06
2.37
1.23
0.40
1.74
26.99
1.74
1.19
66
0.239
FCF / Net incomex
1.234
1.222
1.340
1.501
1.413
1.534
1.573
1.656
1.816
1.781
1.486
1.656
1.518
40
24.80
ROIC%
17.71
18.62
19.12
21.76
23.67
23.81
23.99
21.17
22.11
24.95
15.25
23.81
21.94
65
26.20
Return on equity%
10.69
13.23
15.67
14.01
11.24
13.91
11.97
12.50
11.39
12.29
7.38
12.29
12.39
88
24.07
Return on assets%
15.74
15.80
13.08
14.98
15.95
15.70
17.08
18.02
17.14
18.07
14.37
17.14
15.87
77
1.87
EPS¥
1.20
1.44
1.50
1.76
1.96
2.36
2.42
2.67
2.84
3.13
2.06
9.87%
10.35%
—
13.76
EPS growth%
21.64
22.46
22.79
21.13
21.42
22.70
22.93
24.97
22.74
20.01
18.99
22.74
22.58
78
0.71
Bookvalue per sh¥
1.70
1.58
1.51
1.60
1.46
1.64
1.52
1.56
1.75
1.94
1.45
5.81%
2.44%
—
1.13
FCF per share¥
2.71
2.78
2.88
3.48
3.40
3.61
4.05
4.81
4.89
4.89
0.87
7.53%
5.82%
—
1.93
Dividend per sh¥
2.70
2.93
2.95
3.44
3.58
3.63
3.52
3.38
3.31
3.67
1.65
0.51%
4.01%
—
3.01
Div yield (avg)%
4.17
4.55
1.69
0.40
0.40
0.40
2.03
1.45
4.43
6.67
16.42
2.03
1.86
34
15.49
Payout ratio%
18.07
20.06
19.18
17.05
16.83
19.38
18.54
17.62
19.63
20.07
29.49
19.38
18.86
36
389.8
Shares (diluted)M
361.8
380.8
434.1
424.7
452.4
469.9
442.9
462.1
479.4
520.9
399.1
2.86%
2.94%
94
8.67
Buyback yield%
10.13
7.49
9.68
10.93
11.68
14.59
16.94
16.79
15.93
16.17
6.60
16.17
13.14
8
1.288
D/E ratiox
2.006
2.220
2.189
2.156
2.354
2.694
2.771
2.737
2.658
3.034
0.298
2.737
2.506
15
4.025
Enterprise value¥B
3.437
3.290
3.550
3.944
3.726
3.392
3.060
3.336
2.974
3.300
4.032
(2.40%)
(1.54%)
21
4.041
LT debt¥B
3.649
3.692
4.329
4.677
4.775
5.068
5.593
5.967
5.787
6.297
0.332
5.69%
6.52%
37
Revenue
¥3.504B
0.30%
1.00×
Cost of revenue
¥1.915B
0.37%
1.01×
Operating expenses
¥720.1M
(0.34%)
0.94×
Property and equipment
16.20%
Cash and investments
15.53%
Spread over hurdle
(1.57%)