1.874
Revenue¥B
4.860
5.164
5.634
6.037
6.473
6.842
7.338
7.811
8.315
9.073
2.000
6.99%
7.10%
57
5.43
Revenue growth%
12.94
12.57
11.23
8.80
9.26
9.35
8.19
7.42
8.89
7.89
20.25
8.19
9.07
61
22.74
Gross margin%
15.79
15.10
14.87
15.71
12.91
9.98
9.86
8.46
10.56
10.53
22.33
9.98
11.74
90
12.06
Operating margin%
11.27
13.23
12.43
9.86
7.78
7.19
4.93
4.25
3.10
3.47
19.81
4.25
7.49
21
6.02
Net margin%
13.14
12.83
11.92
9.94
9.43
7.82
8.90
7.70
6.31
6.60
14.83
7.70
9.17
44
15.25
P/E ratio (avg)x
20.78
19.78
21.20
19.73
16.78
14.41
14.64
15.66
15.52
14.94
7.283
14.94
16.22
11
16.16
EV/EBITx
16.00
16.86
19.76
19.31
21.61
21.14
24.83
26.11
25.21
26.98
6.182
25.21
21.37
73
27.29
FCF yield (avg)%
30.89
30.59
31.44
30.94
30.91
31.22
30.16
30.98
30.50
30.25
2.61
30.50
30.90
56
7.79
FCF margin%
24.67
25.59
28.33
26.56
25.32
25.83
24.81
24.23
24.14
21.90
21.39
24.23
25.06
58
0.672
FCF / Net incomex
1.592
1.572
1.518
1.420
1.505
1.403
1.261
1.362
1.393
1.492
1.489
1.393
1.456
13
13.23
ROIC%
32.33
33.58
35.20
34.19
31.27
28.39
27.16
26.45
24.77
25.46
5.72
26.45
29.83
51
15.36
Return on equity%
12.42
10.45
10.30
11.51
8.76
9.12
11.11
10.21
12.17
12.89
26.41
11.11
10.78
20
23.35
Return on assets%
17.01
19.99
21.13
22.64
24.56
22.53
23.52
24.50
22.17
22.24
13.68
22.53
22.38
39
10.96
EPS¥
19.40
22.13
22.16
24.90
24.84
26.69
28.18
29.08
28.09
29.91
11.40
3.79%
5.47%
—
13.79
EPS growth%
24.48
23.50
23.36
22.76
25.70
26.42
24.43
25.99
26.14
25.08
29.71
25.99
24.78
85
6.49
Bookvalue per sh¥
6.41
6.44
6.41
6.22
6.40
6.34
6.71
6.35
7.14
7.69
11.00
3.74%
2.11%
—
17.25
FCF per share¥
22.30
21.50
25.61
27.95
31.91
32.30
35.00
36.50
41.24
43.70
15.19
6.49%
7.95%
—
11.29
Dividend per sh¥
8.66
7.73
7.81
6.89
7.22
6.90
7.09
7.39
7.41
6.90
17.11
(0.91%)
(3.13%)
—
29.42
Div yield (avg)%
36.06
34.21
32.76
33.28
33.59
36.11
35.49
33.83
31.71
30.70
11.09
33.83
33.71
28
27.78
Payout ratio%
0.77
0.40
0.75
2.55
2.12
0.69
3.13
2.08
2.37
0.40
21.44
2.08
1.42
22
249.7
Shares (diluted)M
259.8
256.0
287.0
321.7
349.7
353.9
364.4
337.5
314.6
339.0
253.9
(0.62%)
2.18%
30
21.02
Buyback yield%
4.93
6.77
7.82
7.78
6.85
5.61
3.11
3.90
6.42
4.02
7.15
4.02
6.01
59
0.494
D/E ratiox
1.051
1.030
0.976
0.957
0.889
0.758
0.762
0.724
0.737
0.678
0.447
0.737
0.826
62
3.583
Enterprise value¥B
2.729
2.906
2.634
2.676
2.769
2.630
2.722
2.828
2.707
2.416
7.150
(2.69%)
(2.31%)
39
5.083
LT debt¥B
7.679
6.894
6.161
6.790
6.046
5.927
5.648
5.386
5.375
5.212
6.018
(2.93%)
(3.84%)
46
Revenue
¥9.073B
7.10%
1.00×
Cost of revenue
¥6.271B
7.35%
1.02×
Operating expenses
¥1.632B
6.46%
0.94×
Property and equipment
16.34%
Cash and investments
16.09%
Spread over hurdle
(4.54%)