1.343
Revenue¥B
1.881
1.854
1.856
1.903
1.866
1.883
1.870
1.857
1.892
1.908
1.443
0.44%
(0.07%)
90
13.13
Revenue growth%
10.00
8.19
6.17
4.03
2.26
3.22
0.63
3.31
5.41
7.33
20.89
3.31
4.72
55
7.19
Gross margin%
18.07
18.47
18.72
20.41
19.54
21.91
24.01
25.71
26.83
27.28
6.63
25.71
21.16
41
14.32
Operating margin%
17.31
18.94
18.79
17.95
19.70
18.40
19.15
16.24
18.93
16.59
5.20
18.40
18.60
20
15.73
Net margin%
9.75
7.57
4.67
4.34
6.68
6.42
5.48
7.46
7.52
9.05
22.97
7.46
7.07
89
19.83
P/E ratio (avg)x
15.51
13.40
13.35
12.96
12.64
13.05
11.21
9.702
8.330
7.474
6.182
9.702
12.80
28
16.50
EV/EBITx
13.05
15.13
15.68
17.20
17.28
20.06
20.98
24.00
26.92
31.33
28.82
24.00
18.67
81
7.11
FCF yield (avg)%
23.16
21.15
24.14
24.45
24.90
23.37
24.52
26.77
28.14
28.31
8.94
26.77
24.48
65
23.89
FCF margin%
11.74
10.52
8.96
6.10
3.56
5.63
8.47
9.77
10.79
10.57
23.06
9.77
9.36
46
0.425
FCF / Net incomex
2.031
2.439
2.698
2.922
3.168
3.294
3.498
3.959
4.755
4.657
1.456
3.959
3.231
24
5.73
ROIC%
7.03
5.20
4.43
7.19
9.20
9.11
11.17
8.64
10.72
9.84
29.63
9.84
8.88
22
16.71
Return on equity%
19.09
18.02
20.32
22.79
23.41
26.21
23.83
26.19
25.18
26.88
10.78
26.19
23.62
18
6.63
Return on assets%
5.97
6.82
5.04
2.11
1.31
1.77
0.40
1.82
3.12
1.90
5.62
1.82
2.00
89
51.13
EPS¥
196.77
201.26
214.22
252.37
263.41
303.51
347.21
327.23
331.03
356.90
56.96
6.26%
7.11%
—
10.36
EPS growth%
1.29
0.40
0.40
0.40
2.24
3.48
2.60
1.92
2.74
3.96
11.96
2.74
2.08
43
78.59
Bookvalue per sh¥
28.28
27.35
24.63
21.04
21.60
19.19
18.45
17.67
17.84
18.01
88.53
(3.57%)
(4.18%)
—
71.87
FCF per share¥
131.55
135.33
149.79
148.56
160.29
162.16
183.54
175.72
167.08
189.03
81.64
3.35%
5.15%
—
117.35
Dividend per sh¥
177.28
193.24
220.02
219.64
261.72
292.36
313.79
365.72
359.89
423.15
49.97
10.09%
10.62%
—
3.50
Div yield (avg)%
17.11
18.31
16.60
15.24
13.30
15.21
18.08
17.59
15.15
13.40
5.84
15.21
15.92
80
15.27
Payout ratio%
17.35
17.54
17.21
18.46
19.52
18.55
21.43
23.16
24.82
21.92
14.71
21.92
19.03
89
13.16
Shares (diluted)M
19.29
18.91
22.41
26.68
27.53
27.37
29.87
30.30
32.64
38.73
13.20
7.06%
7.20%
22
4.97
Buyback yield%
6.14
4.88
2.70
5.16
5.70
3.86
1.31
3.65
1.37
0.40
22.54
1.37
3.75
42
1.738
D/E ratiox
1.768
1.843
2.014
2.053
2.180
2.149
2.109
2.255
2.228
2.628
0.253
2.228
2.129
78
1.581
Enterprise value¥B
2.154
2.301
2.693
2.997
3.231
3.168
3.258
3.784
4.089
4.260
0.660
5.68%
7.67%
39
0.466
LT debt¥B
2.175
2.155
2.397
2.791
3.106
3.295
3.135
3.475
3.817
3.843
1.325
4.35%
7.08%
90
Revenue
¥1.908B
(0.07%)
1.00×
Cost of revenue
¥1.048B
0.13%
1.02×
Operating expenses
¥362.7M
(0.37%)
0.97×
Cash and investments
15.96%
Property and equipment
13.97%
Spread over hurdle
10.37%