3.619
Revenue¥B
5.811
5.976
6.100
6.035
6.025
6.182
6.229
6.278
6.344
6.506
3.725
1.55%
1.02%
24
10.34
Revenue growth%
19.41
21.93
19.08
20.73
21.84
20.04
17.64
15.81
14.41
13.01
18.00
15.81
19.24
73
6.43
Gross margin%
34.54
34.87
35.04
35.46
36.54
34.00
36.85
38.91
36.06
37.97
25.39
36.85
35.76
14
21.04
Operating margin%
10.62
13.00
12.90
13.24
14.87
16.14
18.03
18.56
20.83
22.02
24.55
18.56
15.50
37
18.21
Net margin%
4.13
5.86
6.93
8.02
6.87
8.77
7.25
9.90
12.77
14.12
6.08
9.90
7.64
54
16.85
P/E ratio (avg)x
15.81
18.58
19.13
19.10
22.12
22.07
21.81
23.85
25.65
26.38
36.10
23.85
21.94
73
27.53
EV/EBITx
36.47
33.29
31.24
32.04
30.85
32.69
34.41
32.67
29.02
32.07
6.992
32.67
32.37
65
3.30
FCF yield (avg)%
14.37
14.01
16.18
18.22
18.54
18.84
20.06
19.42
21.50
23.52
23.59
20.06
18.69
49
10.76
FCF margin%
20.37
22.64
21.40
19.13
17.76
17.70
20.62
23.00
20.23
23.06
14.49
20.62
20.49
62
0.565
FCF / Net incomex
1.162
1.124
1.092
1.031
0.972
0.908
0.821
0.846
0.740
0.790
1.186
0.821
0.940
28
25.68
ROIC%
1.16
1.26
0.40
3.36
2.86
2.41
0.40
0.40
0.99
1.70
27.63
0.99
1.21
41
9.16
Return on equity%
21.58
19.01
18.64
20.56
18.59
16.54
14.16
12.28
12.32
9.39
2.51
12.32
17.57
72
29.70
Return on assets%
13.16
13.00
15.54
17.48
16.79
16.17
15.47
13.97
16.15
18.40
25.53
16.15
15.84
82
2.49
EPS¥
6.26
5.88
6.61
6.99
6.65
6.28
6.43
5.87
6.02
6.79
2.71
0.43%
2.18%
—
18.29
EPS growth%
2.08
4.75
5.91
6.10
3.53
6.50
9.17
7.61
9.59
11.05
25.62
9.17
6.30
56
9.65
Bookvalue per sh¥
3.56
3.49
3.54
3.10
2.90
2.61
2.76
2.89
2.82
2.89
2.76
(0.11%)
(2.33%)
—
9.44
FCF per share¥
11.81
11.31
11.33
11.79
11.31
12.33
11.28
11.17
10.52
10.70
9.38
(1.11%)
(0.68%)
—
7.60
Dividend per sh¥
10.09
9.41
10.21
9.85
10.31
10.23
11.26
11.26
11.42
10.53
2.92
0.42%
0.62%
—
28.24
Div yield (avg)%
25.83
27.06
29.64
28.91
29.54
27.47
25.12
23.18
25.13
27.51
21.46
25.13
27.27
29
4.36
Payout ratio%
12.98
14.68
15.03
12.93
13.92
14.65
12.19
14.02
12.49
10.09
2.62
12.49
13.45
75
209.2
Shares (diluted)M
266.0
302.2
332.1
347.6
385.7
416.7
399.0
372.2
389.0
400.8
217.4
0.77%
5.35%
22
9.94
Buyback yield%
12.61
15.39
12.99
13.07
13.03
11.86
11.41
11.58
12.98
10.06
12.12
11.58
12.80
59
1.430
D/E ratiox
1.111
1.158
1.210
1.300
1.343
1.146
0.999
1.011
0.904
0.790
0.577
0.999
1.128
23
2.615
Enterprise value¥B
1.899
1.773
1.659
1.775
1.745
1.695
1.786
1.922
1.995
1.844
4.600
1.11%
0.82%
40
4.120
LT debt¥B
0.621
0.569
0.534
0.523
0.536
0.587
0.596
0.588
0.526
0.527
2.483
(0.32%)
(0.72%)
77
Revenue
¥6.506B
1.02%
1.00×
Cost of revenue
¥3.029B
0.53%
0.95×
Operating expenses
¥1.528B
1.73%
1.07×
Property and equipment
15.63%
Spread over hurdle
11.38%