1.116
Revenue¥B
0.980
1.034
1.080
1.169
1.261
1.336
1.412
1.511
1.591
1.710
1.172
6.29%
6.37%
61
6.44
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.83
0.46
0.78
0.40
1.45
10.70
0.78
0.40
69
11.95
Gross margin%
15.31
14.97
17.15
20.14
22.54
22.86
23.01
24.40
23.91
26.88
12.77
23.91
22.70
19
19.49
Operating margin%
29.31
29.77
30.17
31.62
33.41
33.09
31.04
32.09
31.60
29.82
7.56
31.60
31.32
47
7.99
Net margin%
17.93
16.73
17.14
14.20
14.31
16.93
18.99
19.36
17.57
19.27
15.99
18.99
17.35
84
29.74
P/E ratio (avg)x
26.19
24.96
23.95
25.24
25.99
25.35
27.00
25.18
27.95
27.82
11.95
27.00
25.67
69
18.37
EV/EBITx
24.12
25.00
25.04
27.67
27.96
27.76
25.27
27.54
26.36
26.10
15.83
26.36
26.23
52
11.62
FCF yield (avg)%
30.82
31.13
31.41
29.01
28.79
31.26
30.87
28.69
28.16
26.79
9.43
28.69
29.91
17
24.35
FCF margin%
24.50
26.69
24.05
23.59
22.69
25.11
26.75
28.06
28.28
29.03
4.53
28.06
25.90
58
0.868
FCF / Net incomex
1.928
2.106
2.282
2.109
2.326
2.402
2.249
2.150
2.135
2.134
1.450
2.150
2.142
74
23.63
ROIC%
18.16
21.05
23.26
25.93
28.72
29.91
31.65
33.18
31.94
34.58
18.26
31.94
29.31
11
24.12
Return on equity%
0.40
0.40
0.40
1.27
2.73
0.47
2.52
2.86
2.83
2.79
16.78
2.79
1.89
18
8.86
Return on assets%
17.66
19.20
21.40
23.76
26.72
25.57
26.34
23.76
22.31
23.29
26.55
23.76
23.52
51
244.14
EPS¥
290.92
310.14
362.39
415.44
471.91
551.50
548.51
608.05
633.28
624.54
262.08
5.76%
8.44%
—
23.14
EPS growth%
1.84
0.59
0.40
1.15
1.97
0.40
0.40
2.54
1.44
0.40
21.25
0.40
0.87
12
315.79
Bookvalue per sh¥
64.83
62.10
61.36
55.96
54.22
53.11
57.37
51.16
54.87
56.42
224.62
0.80%
(0.89%)
—
64.50
FCF per share¥
189.81
200.98
201.60
185.68
169.08
166.92
144.13
130.35
114.58
108.95
106.90
(8.42%)
(5.97%)
—
79.06
Dividend per sh¥
128.11
147.77
139.87
138.43
143.99
145.84
138.54
147.27
155.92
149.93
295.37
0.81%
1.75%
—
21.42
Div yield (avg)%
15.37
17.69
15.15
15.20
12.64
13.29
12.68
14.59
16.17
16.14
8.74
14.59
15.17
39
6.42
Payout ratio%
8.27
11.12
8.16
6.02
5.73
6.58
5.67
5.36
3.99
6.91
29.40
5.67
6.30
55
5.314
Shares (diluted)M
4.818
4.734
4.145
4.102
4.033
3.607
3.846
4.062
4.489
4.251
5.342
1.06%
(0.66%)
58
18.28
Buyback yield%
2.56
1.09
2.28
4.19
5.85
6.62
8.53
10.47
8.06
6.12
17.50
8.06
5.99
93
0.622
D/E ratiox
0.303
0.287
0.313
0.273
0.282
0.253
0.258
0.245
0.227
0.244
0.863
0.245
0.265
53
0.553
Enterprise value¥B
1.859
2.105
2.021
2.218
2.551
2.747
2.629
2.500
2.615
2.953
0.498
2.97%
4.69%
11
1.698
LT debt¥B
1.454
1.472
1.591
1.671
1.596
1.594
1.647
1.553
1.643
1.862
1.149
3.12%
3.74%
6
Revenue
¥1.710B
6.37%
1.00×
Cost of revenue
¥1.113B
6.37%
1.00×
Operating expenses
¥224.1M
6.66%
1.03×
Cash and investments
15.04%
Property and equipment
14.07%
Spread over hurdle
(1.24%)