1.597
Revenue¥B
2.101
2.131
2.113
2.076
2.117
2.145
2.122
2.110
2.070
2.103
1.679
(0.13%)
0.28%
36
13.66
Revenue growth%
13.24
14.72
14.66
12.23
14.73
16.06
16.60
15.94
15.27
13.88
22.99
15.94
14.72
18
21.49
Gross margin%
2.20
0.40
0.40
0.40
0.40
0.40
0.40
1.17
2.27
5.22
15.51
1.17
0.40
33
21.16
Operating margin%
28.84
29.04
27.80
27.11
27.67
27.94
28.35
28.95
29.09
31.18
24.33
28.95
28.60
67
23.64
Net margin%
14.76
12.08
13.76
16.55
18.84
17.80
17.17
17.19
16.74
16.83
12.49
17.17
16.78
42
13.97
P/E ratio (avg)x
23.90
24.71
23.96
25.81
25.91
26.61
26.75
28.88
29.82
25.74
7.930
26.75
25.86
67
7.414
EV/EBITx
27.05
23.44
22.62
20.02
21.44
18.75
20.22
21.66
23.12
24.56
32.35
21.66
22.14
55
21.52
FCF yield (avg)%
6.92
8.53
7.24
4.77
2.56
2.63
0.81
0.40
0.40
0.40
28.31
0.40
2.60
71
26.53
FCF margin%
33.41
35.42
36.29
35.89
33.50
35.55
38.22
41.05
43.03
44.98
26.62
41.05
36.09
19
1.477
FCF / Net incomex
1.263
1.369
1.430
1.588
1.506
1.594
1.612
1.596
1.513
1.556
1.744
1.594
1.535
86
10.03
ROIC%
18.84
20.01
22.88
21.54
19.34
18.72
19.90
21.22
22.64
23.98
21.74
21.22
20.61
70
22.59
Return on equity%
18.75
16.91
15.73
13.19
15.94
14.16
11.44
12.83
14.50
16.43
3.92
14.16
15.12
20
15.63
Return on assets%
19.15
17.10
17.87
19.28
16.33
15.77
12.99
14.37
13.54
13.27
12.58
13.54
16.05
74
3.25
EPS¥
3.95
3.82
3.91
4.25
4.61
4.42
4.69
4.61
5.32
5.35
3.59
3.01%
3.81%
—
15.07
EPS growth%
6.13
7.36
8.75
10.67
9.96
9.22
12.22
10.41
12.45
10.04
12.75
10.41
10.00
6
0.65
Bookvalue per sh¥
1.56
1.47
1.29
1.24
1.32
1.36
1.25
1.17
1.26
1.20
2.55
(1.88%)
(3.72%)
—
2.83
FCF per share¥
2.36
2.34
2.39
2.61
2.46
2.65
3.09
3.55
3.83
4.03
1.79
10.32%
5.24%
—
2.54
Dividend per sh¥
1.86
2.10
2.16
2.12
2.25
2.14
2.11
2.21
2.21
2.47
1.28
1.93%
2.79%
—
8.67
Div yield (avg)%
21.30
23.72
24.88
25.91
24.82
23.13
26.02
28.51
30.53
29.12
18.80
28.51
25.39
14
20.03
Payout ratio%
20.34
22.35
21.45
21.68
19.86
20.00
17.40
14.72
17.05
15.14
11.23
17.05
19.93
88
269.9
Shares (diluted)M
356.9
391.7
386.1
414.2
396.1
420.2
411.3
429.4
464.8
548.7
270.4
6.73%
5.77%
47
15.43
Buyback yield%
18.50
18.84
16.67
15.59
14.18
13.86
13.20
15.98
13.57
13.19
24.86
13.57
14.88
89
0.547
D/E ratiox
0.589
0.590
0.523
0.443
0.425
0.366
0.387
0.409
0.401
0.358
1.471
0.387
0.417
39
0.609
Enterprise value¥B
2.954
3.482
3.397
3.560
4.194
4.286
4.497
5.276
6.126
6.820
0.390
10.21%
9.69%
39
1.864
LT debt¥B
1.856
2.134
2.337
2.329
2.747
3.240
3.548
3.495
3.614
3.988
1.154
7.74%
8.95%
84
Revenue
¥2.103B
0.28%
1.00×
Cost of revenue
¥1.309B
0.30%
1.00×
Operating expenses
¥330.0M
0.14%
0.99×
Property and equipment
19.67%
Cash and investments
15.07%
Return on capital
168.60%
Spread over hurdle
163.85%