60.71
Revenue¥B
398.7
413.6
436.0
447.4
461.6
468.2
475.7
501.9
518.5
529.1
66.24
2.77%
3.07%
90
9.50
Revenue growth%
18.20
16.18
14.61
17.41
18.84
18.92
17.65
19.91
21.27
21.70
27.90
19.91
18.52
46
6.99
Gross margin%
28.30
28.71
26.20
27.00
26.79
27.88
30.67
29.98
29.28
30.65
7.19
29.98
28.51
71
15.00
Operating margin%
14.58
16.58
15.28
12.45
14.62
15.62
18.17
18.34
19.48
17.31
7.27
18.17
16.10
50
4.46
Net margin%
18.55
19.96
18.62
16.17
18.17
16.36
16.57
15.67
14.51
11.94
7.02
15.67
16.46
47
24.11
P/E ratio (avg)x
34.86
33.63
34.52
32.82
37.74
38.60
37.03
35.80
37.69
36.68
35.76
37.03
36.24
49
31.62
EV/EBITx
18.47
18.62
19.77
21.01
21.36
21.77
20.45
19.29
19.47
19.55
11.20
19.55
19.66
68
2.29
FCF yield (avg)%
19.74
21.08
22.98
20.93
21.53
23.83
24.93
25.30
22.55
22.47
7.73
23.83
22.51
8
12.76
FCF margin%
32.67
34.80
37.66
39.06
41.92
41.10
41.42
42.39
41.23
39.72
17.70
41.23
40.41
36
0.318
FCF / Net incomex
2.264
2.270
2.620
2.762
2.619
2.968
3.129
3.540
3.693
4.097
0.761
3.540
2.865
16
13.47
ROIC%
9.53
7.35
8.95
11.40
9.24
10.18
7.34
9.16
9.08
6.60
14.53
9.08
9.12
63
13.20
Return on equity%
3.54
4.87
7.56
9.97
12.05
12.92
15.32
12.68
14.44
14.74
12.83
14.44
12.36
18
17.89
Return on assets%
18.33
19.06
20.88
22.00
23.59
23.26
26.08
27.33
25.99
25.29
18.93
25.99
23.43
22
367.09
EPS¥
399.19
423.42
481.36
562.83
602.68
712.60
831.08
976.41
1,113
1,156
384.40
13.92%
11.97%
—
22.09
EPS growth%
20.60
20.15
22.47
21.70
20.09
20.17
17.33
16.58
13.78
13.14
16.69
16.58
20.12
29
87.84
Bookvalue per sh¥
293.59
292.72
276.68
293.96
324.06
302.51
312.05
334.65
361.66
396.45
224.87
4.11%
4.61%
—
268.71
FCF per share¥
308.55
330.11
350.02
364.92
356.75
388.81
362.74
403.90
379.48
362.46
207.66
0.32%
0.93%
—
116.56
Dividend per sh¥
453.59
500.12
514.24
559.30
539.69
541.02
534.07
597.99
689.35
750.50
192.06
6.82%
6.72%
—
3.66
Div yield (avg)%
35.30
34.64
34.66
34.05
33.66
30.70
29.97
29.24
31.87
31.15
22.74
30.70
32.77
12
16.73
Payout ratio%
13.70
11.46
9.14
6.64
8.59
6.20
4.32
2.91
5.36
3.66
11.21
4.32
6.42
38
0.288
Shares (diluted)B
0.503
0.582
0.681
0.752
0.776
0.859
0.920
0.893
0.948
1.090
0.279
7.04%
8.93%
48
6.91
Buyback yield%
23.43
21.98
21.61
21.85
20.84
20.11
21.46
21.07
22.32
22.31
7.33
21.46
21.73
38
1.104
D/E ratiox
0.456
0.403
0.409
0.411
0.383
0.370
0.342
0.360
0.344
0.331
1.716
0.344
0.376
48
71.01
Enterprise value¥B
201.3
216.4
237.3
229.4
250.7
237.1
228.2
241.6
248.0
225.1
102.0
(2.13%)
2.00%
69
143.7
LT debt¥B
426.0
421.9
423.2
454.7
464.3
499.7
435.8
448.9
404.2
435.0
280.0
(1.29%)
(0.13%)
81
Revenue
¥529.1B
3.07%
1.00×
Cost of revenue
¥370.4B
3.08%
1.00×
Operating expenses
¥76.58B
3.31%
1.02×
Property and equipment
15.84%
Cash and investments
15.19%
Spread over hurdle
26.66%