2.869
Revenue¥B
3.426
3.540
3.816
4.108
4.277
4.486
4.740
5.037
5.287
5.549
3.020
5.35%
5.33%
7
3.66
Revenue growth%
0.40
0.40
2.21
4.86
6.56
9.27
11.19
10.65
13.24
13.68
16.61
11.19
7.92
17
26.49
Gross margin%
14.35
16.21
13.67
13.17
14.80
17.46
16.94
17.23
19.27
19.40
14.95
17.46
16.58
63
11.09
Operating margin%
19.25
20.08
20.08
19.16
20.15
18.56
21.13
19.24
17.52
15.37
19.05
18.56
19.25
94
26.39
Net margin%
10.95
12.02
10.20
12.74
13.35
10.92
7.95
5.09
7.65
7.28
28.02
7.65
10.56
32
8.996
P/E ratio (avg)x
12.31
12.82
12.43
14.74
16.53
17.13
18.43
18.89
19.91
22.64
33.82
18.89
16.83
44
27.57
EV/EBITx
46.02
52.86
58.61
68.02
69.05
80.87
94.90
108.7
116.5
133.5
23.19
108.7
74.96
83
10.10
FCF yield (avg)%
1.85
0.40
1.61
3.26
0.67
0.40
2.11
3.47
1.19
0.40
23.78
1.19
1.40
84
14.74
FCF margin%
5.91
6.68
6.55
4.71
5.95
7.19
9.67
8.10
8.40
6.23
6.30
8.10
6.61
22
0.330
FCF / Net incomex
0.523
0.607
0.667
0.648
0.641
0.710
0.715
0.750
0.750
0.854
0.887
0.750
0.689
93
22.92
ROIC%
24.77
27.16
26.51
27.87
27.55
25.97
28.92
27.60
26.55
27.09
2.66
27.09
27.12
34
26.32
Return on equity%
18.17
16.09
18.71
16.51
17.99
20.84
21.90
18.91
21.09
21.30
17.84
21.09
18.81
51
29.29
Return on assets%
11.08
8.36
8.60
9.83
7.40
6.27
5.66
4.71
4.81
7.30
24.29
5.66
7.35
24
123.07
EPS¥
84.91
92.87
98.74
99.05
98.14
108.22
107.14
106.93
106.05
105.73
135.36
1.50%
3.74%
—
19.62
EPS growth%
22.22
20.94
19.10
21.33
21.10
23.41
25.56
24.70
24.80
25.28
9.22
24.80
22.81
71
54.15
Bookvalue per sh¥
23.07
24.99
25.81
24.26
26.22
26.20
25.30
26.28
24.12
25.12
25.12
(0.85%)
(0.47%)
—
76.68
FCF per share¥
30.78
31.14
33.87
31.60
32.65
33.48
33.81
37.26
38.55
35.19
44.59
1.51%
0.85%
—
36.91
Dividend per sh¥
149.95
164.35
190.50
185.65
187.22
200.96
195.97
206.13
199.27
187.67
104.54
0.05%
3.86%
—
15.22
Div yield (avg)%
6.49
6.12
6.93
6.32
6.76
9.21
7.73
9.81
11.57
10.25
21.68
9.81
7.33
40
2.15
Payout ratio%
7.53
7.74
8.72
11.26
10.22
8.90
10.22
8.10
6.98
8.78
20.55
8.78
8.75
43
11.81
Shares (diluted)M
10.89
10.06
9.319
10.06
10.72
10.38
10.32
9.300
9.278
9.068
11.90
(3.29%)
(2.23%)
44
11.11
Buyback yield%
18.50
21.08
24.02
21.06
23.77
23.07
22.81
22.48
19.94
21.47
21.47
22.48
21.98
78
0.256
D/E ratiox
1.990
1.945
2.092
2.082
2.305
2.372
2.653
2.963
3.377
3.510
0.890
2.963
2.339
53
2.621
Enterprise value¥B
7.245
7.876
8.688
9.550
11.39
13.50
13.40
13.11
13.83
15.55
4.328
6.42%
7.64%
47
3.576
LT debt¥B
2.275
2.159
2.035
2.207
2.108
2.015
1.873
1.841
1.711
1.722
6.053
(3.97%)
(3.92%)
72
Revenue
¥5.549B
5.33%
1.00×
Cost of revenue
¥3.271B
5.38%
1.00×
Operating expenses
¥737.4M
5.64%
1.03×
Cash and investments
19.06%
Property and equipment
16.33%
Spread over hurdle
25.91%