9.812
Revenue¥B
28.66
29.88
31.20
32.35
34.25
34.96
36.03
38.32
40.62
41.41
10.76
3.87%
4.38%
29
9.03
Revenue growth%
12.89
10.31
12.33
9.58
7.66
5.60
3.49
2.48
1.76
1.01
27.53
2.48
6.63
84
25.38
Gross margin%
30.20
27.23
29.02
27.57
30.44
31.26
30.05
28.51
28.89
27.83
14.85
28.89
28.96
48
22.98
Operating margin%
4.93
6.06
8.64
6.99
9.72
7.08
5.40
3.63
0.73
0.40
12.81
3.63
5.73
23
25.59
Net margin%
10.04
10.48
12.49
11.66
11.99
11.38
10.38
9.88
7.15
4.60
6.92
9.88
10.43
60
30.62
P/E ratio (avg)x
18.83
18.50
18.91
20.36
21.30
23.21
24.18
26.21
29.10
29.28
17.75
26.21
22.25
23
17.95
EV/EBITx
35.47
38.84
42.62
43.66
47.81
44.28
46.39
45.47
48.59
52.14
21.00
46.39
44.88
68
29.05
FCF yield (avg)%
4.64
3.67
6.62
4.94
3.11
5.66
4.66
4.39
3.36
6.31
20.01
4.66
4.65
87
18.23
FCF margin%
32.45
31.30
32.14
31.50
29.82
29.74
27.01
25.43
28.31
27.18
23.76
27.18
29.78
8
1.751
FCF / Net incomex
0.621
0.600
0.642
0.598
0.645
0.729
0.678
0.762
0.832
0.827
1.213
0.762
0.661
74
24.85
ROIC%
14.49
14.18
12.86
13.10
15.48
15.55
14.68
16.98
18.42
20.78
27.73
16.98
15.08
29
2.35
Return on equity%
20.85
18.90
18.91
17.25
15.18
14.79
17.36
15.57
13.44
11.07
5.13
14.79
16.41
58
2.60
Return on assets%
24.77
22.15
23.41
26.11
26.34
24.06
23.90
22.14
22.79
25.37
12.56
23.90
23.98
34
287.12
EPS¥
150.67
133.74
114.12
112.34
102.46
103.22
108.22
95.02
86.90
88.60
306.86
(2.87%)
(6.66%)
—
28.33
EPS growth%
18.57
21.23
24.17
25.19
26.66
26.48
29.32
29.25
28.08
27.98
21.97
28.08
26.57
30
311.27
Bookvalue per sh¥
389.15
463.48
535.76
527.99
516.30
600.33
679.00
659.24
723.84
748.95
306.44
7.72%
7.26%
—
133.39
FCF per share¥
429.20
427.66
480.03
555.77
604.93
607.29
720.18
834.13
971.74
1,050
72.87
11.66%
9.10%
—
258.02
Dividend per sh¥
60.86
55.10
59.55
64.40
58.17
60.92
54.83
51.52
53.83
55.45
305.73
(0.95%)
0.17%
—
27.38
Div yield (avg)%
27.77
27.30
29.89
31.28
33.69
34.14
34.22
31.37
31.82
32.43
20.31
32.43
31.60
60
6.04
Payout ratio%
7.90
9.26
7.75
6.34
5.22
4.01
1.16
0.84
3.08
5.95
2.06
3.08
5.59
21
69.99
Shares (diluted)M
93.36
92.79
89.88
78.81
75.86
66.85
67.62
74.52
78.48
71.08
68.25
(1.29%)
(2.17%)
28
23.40
Buyback yield%
6.87
6.47
5.25
5.96
4.55
5.27
7.00
7.10
4.87
7.84
9.87
7.00
6.22
91
1.121
D/E ratiox
1.244
1.294
1.356
1.421
1.229
1.080
1.080
1.186
1.234
1.289
1.768
1.186
1.239
50
23.16
Enterprise value¥B
6.329
7.292
7.144
6.811
7.740
7.945
8.725
8.258
9.289
9.251
38.28
3.63%
4.12%
51
13.57
LT debt¥B
8.669
7.539
6.832
7.136
7.227
7.538
6.574
7.037
7.248
7.792
35.68
1.52%
(1.82%)
45
Revenue
¥41.41B
4.38%
1.00×
Cost of revenue
¥28.99B
4.38%
1.00×
Operating expenses
¥6.910B
5.17%
1.08×
Property and equipment
20.96%
Cash and investments
17.90%
Spread over hurdle
(2.50%)