0.584
Revenue¥B
2.093
2.192
2.303
2.432
2.637
2.738
2.910
3.033
3.191
3.443
0.624
5.48%
5.47%
84
20.77
Revenue growth%
13.70
14.66
15.63
18.29
20.77
23.72
23.42
23.16
20.45
21.12
6.13
23.16
20.61
22
11.78
Gross margin%
20.22
20.20
19.25
21.77
20.17
21.18
23.84
23.52
24.05
23.77
23.70
23.77
21.47
65
17.64
Operating margin%
16.82
15.95
17.65
16.27
17.99
18.94
20.46
22.35
20.47
19.40
17.28
20.46
18.46
71
21.44
Net margin%
30.36
28.36
25.44
27.86
25.22
26.27
27.17
24.30
25.71
24.34
2.92
25.71
25.99
21
7.862
P/E ratio (avg)x
21.94
21.79
21.80
24.03
26.08
26.03
25.01
26.15
27.92
30.91
28.04
26.15
25.52
46
18.38
EV/EBITx
31.95
33.58
36.27
38.91
42.49
45.22
51.25
52.88
59.65
71.22
14.37
52.88
43.85
90
25.13
FCF yield (avg)%
27.17
29.28
27.95
27.31
29.34
30.38
31.08
32.46
32.58
31.76
2.28
31.76
29.86
71
20.33
FCF margin%
29.18
29.17
30.72
27.95
26.47
28.99
30.98
31.70
33.72
32.40
18.01
31.70
29.95
35
1.738
FCF / Net incomex
1.936
1.911
1.918
2.007
2.178
2.414
2.729
2.693
2.756
3.128
0.996
2.729
2.296
55
17.22
ROIC%
29.33
26.98
26.50
24.33
25.57
23.53
23.92
22.21
21.49
23.71
13.93
23.53
24.13
27
20.63
Return on equity%
9.56
6.89
8.33
8.20
11.06
8.68
7.66
9.04
9.91
8.93
13.78
8.93
8.80
39
19.32
Return on assets%
15.05
12.92
10.82
8.39
7.85
9.52
8.48
10.86
13.79
16.02
6.03
10.86
10.84
18
9.25
EPS¥
29.85
30.39
33.80
37.24
34.89
39.06
44.67
48.01
46.63
44.70
9.92
5.08%
3.57%
—
14.69
EPS growth%
11.72
12.77
12.74
13.51
16.13
15.01
15.88
13.20
12.14
9.71
4.43
13.20
12.99
31
26.37
Bookvalue per sh¥
12.73
14.71
16.15
17.85
20.76
24.74
28.58
28.28
27.55
28.19
38.37
6.31%
9.29%
—
24.55
FCF per share¥
25.31
29.00
30.16
35.12
33.61
33.55
36.91
38.06
36.24
37.06
26.71
1.97%
4.99%
—
33.71
Dividend per sh¥
38.95
41.42
44.69
51.46
58.28
68.29
72.67
71.08
68.78
72.35
35.58
4.42%
7.68%
—
9.21
Div yield (avg)%
7.18
4.31
6.63
6.86
9.14
7.24
5.35
6.24
4.58
4.99
18.33
5.35
6.43
67
13.15
Payout ratio%
19.76
20.20
22.69
21.62
18.70
19.31
20.92
23.38
24.81
22.09
10.29
22.09
21.27
68
84.86
Shares (diluted)M
85.26
93.78
90.23
85.78
84.51
81.46
93.88
88.80
92.58
89.40
86.03
1.13%
0.77%
33
23.86
Buyback yield%
6.82
5.34
3.81
4.46
5.66
6.37
4.21
3.04
6.03
3.26
2.57
4.21
4.90
9
0.341
D/E ratiox
1.146
1.215
1.262
1.283
1.209
1.245
1.266
1.203
1.371
1.401
0.576
1.266
1.253
95
3.208
Enterprise value¥B
2.074
2.324
2.400
2.667
2.444
2.508
2.506
2.352
2.577
2.624
1.880
1.43%
2.47%
15
1.856
LT debt¥B
2.173
2.141
2.187
2.348
2.645
2.963
3.137
3.242
3.192
2.953
1.224
2.23%
1.96%
55
Revenue
¥3.443B
5.47%
1.00×
Cost of revenue
¥1.837B
5.92%
1.04×
Operating expenses
¥560.7M
4.84%
0.94×
Property and equipment
17.07%
Cash and investments
14.00%
Spread over hurdle
29.76%