2.091
Revenue¥B
5.822
6.344
6.971
7.426
8.006
8.500
9.254
10.01
10.96
11.94
2.246
8.32%
8.49%
22
27.40
Revenue growth%
6.29
5.95
6.84
4.75
6.09
3.57
2.06
0.40
0.40
0.40
4.88
0.40
4.16
72
20.96
Gross margin%
3.78
0.85
0.40
0.40
0.40
0.40
0.40
2.64
3.48
2.74
12.23
2.64
0.63
40
2.11
Operating margin%
25.05
24.97
26.96
24.82
24.42
21.71
18.76
18.72
19.33
16.77
25.29
18.76
23.07
38
13.64
Net margin%
16.38
17.03
18.76
20.77
22.11
19.59
17.96
19.35
20.90
20.61
20.63
19.59
19.47
20
8.611
P/E ratio (avg)x
12.25
12.11
12.03
12.75
14.13
15.11
16.99
16.40
15.07
15.27
18.80
15.27
14.60
36
28.34
EV/EBITx
18.77
19.18
20.49
20.63
18.98
16.76
14.98
15.80
16.06
14.21
34.81
15.80
17.77
79
10.23
FCF yield (avg)%
0.83
3.25
5.61
6.91
6.97
9.40
7.54
10.09
10.41
9.13
20.62
9.40
7.26
8
15.07
FCF margin%
32.25
32.99
33.07
30.59
32.46
34.93
33.76
34.08
34.79
32.76
5.45
34.08
33.03
75
0.889
FCF / Net incomex
1.262
1.267
1.401
1.304
1.206
1.289
1.243
1.313
1.360
1.241
1.500
1.289
1.278
83
2.34
ROIC%
8.66
7.22
7.86
5.48
6.60
8.28
7.60
10.54
12.34
12.34
10.70
10.54
8.07
91
27.18
Return on equity%
9.21
10.78
8.24
8.76
10.89
13.70
10.97
11.43
11.76
8.76
28.38
11.43
10.84
35
23.46
Return on assets%
16.40
15.13
14.01
16.86
19.38
19.51
17.12
14.68
14.89
14.63
15.17
14.89
15.77
85
2,735
EPS¥
10,166
9,859
10,242
11,384
11,736
11,693
12,298
12,171
12,853
15,004
2,958
5.04%
4.30%
—
20.41
EPS growth%
30.00
29.77
32.45
30.85
30.20
28.65
26.99
24.77
27.74
29.96
4.26
27.74
29.87
42
7,968
Bookvalue per sh¥
8,663
9,062
11,016
12,839
14,628
15,401
17,999
21,733
22,054
22,519
5,437
9.01%
11.31%
—
8,197
FCF per share¥
8,273
9,646
9,057
8,714
9,028
10,319
10,245
10,203
11,752
12,766
5,578
7.17%
5.36%
—
1,859
Dividend per sh¥
7,752
6,877
7,108
6,453
6,266
5,863
6,082
5,841
6,146
5,807
4,099
(1.51%)
(2.33%)
—
5.18
Div yield (avg)%
5.66
3.11
3.53
6.25
3.91
6.46
4.76
2.99
3.92
2.68
6.88
3.92
3.92
83
12.67
Payout ratio%
8.64
6.26
7.00
6.91
8.61
9.84
10.39
11.47
11.76
14.24
4.27
11.47
9.24
92
0.388
Shares (diluted)M
0.541
0.634
0.674
0.771
0.794
0.873
1.003
0.977
1.061
1.251
0.386
9.53%
10.36%
57
3.02
Buyback yield%
32.42
33.86
33.43
31.13
30.82
29.49
29.46
31.94
31.85
32.41
21.10
31.85
31.90
25
1.788
D/E ratiox
1.085
0.971
1.008
1.025
0.978
0.852
0.924
1.013
0.951
0.930
1.084
0.930
0.974
85
7.960
Enterprise value¥B
2.531
2.326
2.314
2.315
2.321
2.431
2.124
2.225
2.338
2.425
8.820
0.88%
(1.72%)
17
8.100
LT debt¥B
10.01
10.79
10.59
12.17
12.72
13.44
14.18
13.40
15.69
17.60
9.099
6.70%
5.18%
90
Revenue
¥11.94B
8.49%
1.00×
Cost of revenue
¥7.405B
8.82%
1.03×
Operating expenses
¥1.524B
7.10%
0.88×
Cash and investments
23.99%
Property and equipment
14.49%
Spread over hurdle
26.88%