2.475
Revenue¥B
1.704
1.802
1.981
2.111
2.299
2.426
2.558
2.731
2.975
3.142
2.719
6.44%
6.99%
61
10.66
Revenue growth%
0.51
1.67
3.18
2.77
0.40
2.43
0.40
0.40
0.40
0.40
8.50
0.40
0.45
53
26.02
Gross margin%
28.65
26.59
27.37
30.25
29.63
26.97
28.23
30.74
33.25
32.49
20.05
30.74
29.14
94
22.21
Operating margin%
15.97
17.64
17.36
20.26
21.34
21.29
21.23
21.69
19.95
18.37
8.35
21.23
20.11
78
27.99
Net margin%
20.90
22.02
21.84
24.64
23.66
24.43
22.41
22.03
19.44
21.08
6.40
22.03
22.02
89
13.17
P/E ratio (avg)x
47.80
44.99
47.45
45.04
47.28
49.20
55.34
55.32
55.47
53.81
16.73
55.32
48.50
87
16.79
EV/EBITx
43.88
43.73
46.52
51.69
58.93
64.90
60.38
58.26
60.05
60.19
18.94
60.19
58.59
13
13.54
FCF yield (avg)%
25.05
26.02
25.65
23.76
24.64
24.37
23.91
25.90
26.74
28.18
22.01
25.90
25.35
93
26.68
FCF margin%
20.45
19.93
17.99
18.68
18.06
20.54
21.98
20.64
20.91
20.62
4.96
20.64
20.49
31
1.252
FCF / Net incomex
0.987
1.105
1.210
1.266
1.257
1.506
1.587
1.769
2.032
2.162
0.672
1.769
1.386
60
6.51
ROIC%
33.73
35.45
37.69
39.03
38.12
39.62
42.07
41.91
42.99
43.52
13.96
42.07
39.32
56
29.73
Return on equity%
6.08
7.09
9.68
8.25
6.84
9.03
8.28
5.57
4.69
5.06
20.23
5.57
6.97
58
8.47
Return on assets%
19.89
19.44
19.61
21.11
18.55
19.47
20.01
17.47
15.54
12.60
20.84
17.47
19.46
78
1.02
EPS¥
2.79
2.85
3.22
3.55
3.82
3.90
3.59
3.33
3.74
3.88
1.13
0.28%
2.62%
—
4.30
EPS growth%
14.21
13.14
14.12
13.03
11.91
14.40
16.36
14.57
16.97
19.30
19.07
16.36
14.30
46
1.63
Bookvalue per sh¥
1.69
1.71
1.62
1.58
1.43
1.58
1.40
1.38
1.38
1.37
0.75
(0.87%)
(1.88%)
—
2.08
FCF per share¥
0.60
0.69
0.75
0.74
0.74
0.87
0.87
0.94
1.11
1.13
2.36
8.76%
6.32%
—
2.42
Dividend per sh¥
1.83
1.69
1.74
1.80
2.06
2.30
2.13
1.97
1.85
2.10
1.52
0.37%
2.54%
—
12.31
Div yield (avg)%
24.75
23.66
26.36
26.44
28.08
26.61
27.65
28.41
26.83
29.38
13.65
27.65
26.72
53
25.41
Payout ratio%
15.01
17.14
19.49
20.98
20.81
20.70
19.55
18.97
18.13
19.26
25.31
19.26
19.37
56
468.9
Shares (diluted)M
248.3
254.6
251.7
256.8
229.5
224.3
208.1
220.3
236.7
203.7
458.0
(2.36%)
(3.24%)
15
4.80
Buyback yield%
34.13
34.17
31.33
30.07
27.70
29.16
27.69
28.58
30.61
27.82
23.34
28.58
29.62
13
1.102
D/E ratiox
0.211
0.247
0.246
0.263
0.269
0.268
0.301
0.332
0.374
0.391
0.531
0.332
0.268
85
1.315
Enterprise value¥B
4.055
4.477
5.233
6.280
6.858
8.033
8.732
8.745
9.845
10.29
0.325
8.44%
11.77%
16
2.328
LT debt¥B
1.993
2.260
2.233
2.243
2.462
2.366
2.352
2.467
2.706
2.751
2.962
2.25%
2.81%
32
Revenue
¥3.142B
6.99%
1.00×
Cost of revenue
¥1.764B
7.15%
1.02×
Operating expenses
¥643.2M
6.57%
0.96×
Property and equipment
17.00%
Cash and investments
16.87%
Spread over hurdle
53.36%