8.038
Revenue¥B
28.12
29.41
31.15
33.57
36.67
38.88
40.80
43.35
45.53
49.42
8.485
6.15%
6.40%
27
5.94
Revenue growth%
10.90
8.12
8.52
11.42
13.24
13.85
14.82
14.75
12.37
11.33
28.01
13.85
11.90
50
14.70
Gross margin%
16.24
18.56
15.86
18.21
18.47
17.39
16.47
18.63
16.18
13.51
28.80
16.47
16.93
18
27.58
Operating margin%
32.27
30.89
27.93
26.27
26.50
28.85
27.20
30.13
28.35
30.13
14.95
28.85
28.60
45
29.54
Net margin%
27.07
25.59
25.11
24.67
22.29
22.61
23.10
21.00
19.49
22.15
26.23
22.15
22.85
36
11.49
P/E ratio (avg)x
31.31
29.61
32.55
31.35
33.15
35.04
36.66
37.41
39.36
36.01
37.69
36.66
34.10
18
19.42
EV/EBITx
5.749
5.459
5.699
5.567
4.876
5.205
5.633
4.811
4.068
3.504
13.90
4.811
5.332
94
17.55
FCF yield (avg)%
31.86
32.74
32.92
30.17
32.02
32.84
35.79
34.40
33.15
31.49
15.74
33.15
32.79
94
10.80
FCF margin%
18.16
19.26
18.62
16.13
16.07
18.31
16.27
17.90
20.27
19.69
2.25
18.31
18.24
64
0.995
FCF / Net incomex
2.144
1.979
1.796
1.751
1.857
1.965
1.934
1.993
2.196
2.113
0.703
1.993
1.972
36
7.00
ROIC%
24.83
21.99
23.33
25.63
23.81
25.99
24.72
25.30
23.02
21.68
26.05
24.72
24.26
88
26.45
Return on equity%
27.96
25.22
26.12
24.63
27.48
28.49
30.96
30.95
29.92
28.68
26.56
29.92
28.23
35
13.19
Return on assets%
20.54
18.09
19.37
18.14
18.02
20.60
21.32
18.54
16.37
16.48
26.90
18.54
18.34
83
367.75
EPS¥
275.65
295.15
322.16
304.97
323.97
301.83
293.44
316.66
306.88
292.50
393.28
(2.02%)
0.13%
—
3.30
EPS growth%
24.50
23.88
26.11
27.67
28.51
29.02
30.51
31.92
31.32
30.96
13.72
30.96
28.76
50
135.16
Bookvalue per sh¥
98.97
98.84
95.66
103.66
106.46
102.92
96.51
100.33
107.14
96.27
201.53
(1.99%)
0.39%
—
191.59
FCF per share¥
248.28
270.26
302.13
307.04
329.23
316.20
310.04
315.81
376.84
440.99
318.97
6.02%
7.76%
—
227.76
Dividend per sh¥
404.98
400.77
421.18
436.46
381.50
370.08
349.12
319.93
323.14
334.31
102.29
(2.61%)
(1.58%)
—
9.16
Div yield (avg)%
32.63
32.90
31.73
30.46
29.09
31.94
34.75
35.75
33.34
35.43
2.52
34.75
32.77
53
8.61
Payout ratio%
22.33
24.57
23.98
24.09
26.67
29.18
31.46
29.69
30.21
28.34
7.43
29.69
27.50
62
35.24
Shares (diluted)M
25.49
22.73
21.91
20.52
19.77
16.79
16.58
16.68
15.31
15.57
33.25
(4.66%)
(5.31%)
70
15.57
Buyback yield%
4.75
5.15
2.75
4.16
4.09
6.18
4.15
4.19
3.16
0.96
22.98
4.15
4.16
37
0.190
D/E ratiox
0.870
0.907
0.919
0.881
0.945
1.074
1.212
1.349
1.500
1.518
0.641
1.349
1.009
13
14.22
Enterprise value¥B
37.03
32.77
31.95
32.58
30.75
31.77
27.35
28.08
25.78
26.24
6.324
(3.12%)
(4.86%)
26
3.092
LT debt¥B
8.308
8.568
9.133
8.951
8.421
7.452
7.308
7.951
7.915
6.952
42.48
(3.76%)
(2.20%)
31
Revenue
¥49.42B
6.40%
1.00×
Cost of revenue
¥32.81B
6.59%
1.02×
Operating expenses
¥9.636B
5.69%
0.94×
Property and equipment
19.93%
Cash and investments
15.91%
Spread over hurdle
11.95%