2.065
Revenue¥B
2.742
2.900
3.103
3.355
3.590
3.880
4.150
4.364
4.712
5.089
2.214
7.23%
7.05%
37
25.95
Revenue growth%
30.99
29.24
27.96
29.05
28.65
31.60
31.41
28.67
29.12
30.56
18.84
30.56
29.18
74
17.99
Gross margin%
18.86
21.02
22.49
24.66
26.65
27.39
27.68
27.61
28.57
26.25
9.34
27.61
26.45
90
24.57
Operating margin%
37.84
37.78
38.63
37.44
36.42
35.59
34.22
36.32
38.52
36.42
9.95
36.32
36.93
87
16.61
Net margin%
11.03
12.08
12.92
10.25
10.02
9.50
7.35
4.92
4.03
3.83
9.02
4.92
9.76
64
13.26
P/E ratio (avg)x
3.961
4.207
3.828
3.970
3.359
2.939
2.677
2.782
2.742
2.442
20.69
2.742
3.149
63
31.39
EV/EBITx
41.52
40.10
37.53
39.17
41.08
45.81
47.77
44.87
44.93
47.43
25.93
45.81
43.20
65
13.44
FCF yield (avg)%
10.75
12.51
14.88
12.56
11.66
8.93
11.69
9.86
9.65
8.75
26.43
9.65
11.20
19
27.75
FCF margin%
15.77
18.35
16.69
15.10
18.06
18.55
17.05
14.46
13.66
16.23
9.93
16.23
16.46
24
1.563
FCF / Net incomex
3.003
3.140
3.813
4.561
5.321
6.309
7.525
8.156
8.302
9.899
0.592
8.156
5.815
87
17.49
ROIC%
6.66
3.82
3.88
6.62
6.49
3.51
4.81
4.11
7.08
7.49
15.95
4.81
5.65
69
14.47
Return on equity%
19.14
17.49
16.23
17.42
15.13
14.27
13.77
14.63
14.93
15.44
5.70
14.63
15.28
79
15.36
Return on assets%
14.41
15.78
17.89
15.01
17.77
18.25
21.03
23.94
22.71
22.10
8.80
22.10
18.07
25
4.59
EPS¥
3.44
3.40
3.11
3.22
3.25
3.26
2.97
3.15
2.93
3.28
4.94
0.17%
0.22%
—
10.05
EPS growth%
7.81
7.55
5.50
6.84
8.40
6.60
8.43
10.11
10.36
11.34
11.76
10.11
8.11
85
2.50
Bookvalue per sh¥
2.49
2.51
2.54
2.45
2.54
2.67
2.42
2.66
2.92
2.74
2.81
1.47%
0.42%
—
3.72
FCF per share¥
1.19
1.11
1.07
1.15
1.19
1.13
1.06
1.04
1.12
1.06
3.67
(2.35%)
(1.13%)
—
2.30
Dividend per sh¥
1.04
1.07
1.06
1.00
1.16
1.31
1.30
1.37
1.32
1.32
3.45
2.62%
2.62%
—
29.38
Div yield (avg)%
14.38
13.61
14.86
13.18
12.51
15.48
15.46
16.30
14.22
12.69
8.01
15.46
14.30
83
8.86
Payout ratio%
28.51
30.91
32.48
30.31
30.97
31.12
29.40
30.91
32.82
34.26
20.86
31.12
30.94
16
266.0
Shares (diluted)M
190.1
204.6
206.2
184.2
187.5
196.8
197.1
199.4
175.2
155.8
259.0
(3.64%)
(2.53%)
32
25.66
Buyback yield%
19.26
19.95
22.52
22.50
20.14
22.44
21.27
20.88
19.41
17.28
3.42
20.88
20.51
63
1.143
D/E ratiox
1.973
1.917
2.083
2.180
2.625
2.929
3.261
3.768
4.368
4.876
0.895
3.768
2.777
94
1.032
Enterprise value¥B
5.582
5.587
4.998
4.483
4.549
4.724
5.273
5.764
5.614
5.477
1.862
3.78%
0.76%
95
1.019
LT debt¥B
1.135
1.147
1.112
1.109
1.183
1.162
1.109
1.151
1.215
1.099
1.594
(1.45%)
0.04%
86
Revenue
¥5.089B
7.05%
1.00×
Cost of revenue
¥3.563B
7.05%
1.00×
Operating expenses
¥1.027B
7.26%
1.02×
Cash and investments
20.26%
Property and equipment
14.92%
Spread over hurdle
(3.26%)