76.50
Revenue¥B
35.56
37.72
39.18
41.06
42.29
44.28
46.38
47.96
51.43
54.38
80.26
5.16%
4.82%
31
16.63
Revenue growth%
15.40
16.03
17.22
17.49
18.54
19.29
20.12
22.34
19.57
16.69
28.18
19.57
18.01
54
19.56
Gross margin%
28.77
28.50
27.47
30.20
27.80
26.51
29.31
28.73
28.26
27.92
10.93
28.26
28.38
81
20.88
Operating margin%
27.71
26.04
25.96
24.63
25.12
24.15
26.15
25.66
23.19
21.94
22.57
24.15
25.39
27
14.27
Net margin%
6.33
4.57
2.63
3.87
4.11
5.58
7.46
9.58
7.13
4.45
6.38
7.13
5.07
61
30.47
P/E ratio (avg)x
14.35
13.54
13.14
14.04
13.96
14.65
15.43
17.35
15.62
14.86
23.79
15.43
14.50
82
24.82
EV/EBITx
9.894
9.323
9.471
8.935
9.023
10.22
10.93
12.19
12.63
12.16
13.64
12.16
10.06
23
9.10
FCF yield (avg)%
23.33
23.83
26.13
27.81
27.49
30.30
27.55
26.10
28.37
25.44
26.44
27.55
26.81
79
10.75
FCF margin%
12.05
12.54
11.78
10.23
9.44
12.30
10.70
7.83
9.00
11.52
14.08
10.70
11.11
16
1.405
FCF / Net incomex
0.262
0.264
0.265
0.279
0.329
0.353
0.349
0.403
0.395
0.468
1.338
0.395
0.339
94
25.86
ROIC%
22.03
21.38
21.11
20.23
19.22
18.62
18.45
20.07
19.68
18.72
8.93
18.72
19.88
87
13.31
Return on equity%
15.22
15.06
13.85
15.77
13.00
15.58
13.73
12.29
12.35
9.60
23.33
12.35
13.79
9
17.87
Return on assets%
31.15
29.03
31.81
30.78
27.79
29.31
26.75
27.66
24.87
24.83
28.91
26.75
28.41
59
7,291
EPS¥
6,628
6,400
6,211
6,969
7,006
6,861
7,455
6,766
6,853
6,881
7,875
(0.36%)
1.33%
—
26.72
EPS growth%
4.16
3.48
3.32
1.17
0.40
0.44
1.73
0.96
0.40
0.40
24.88
0.44
1.07
81
14,439
Bookvalue per sh¥
20,907
22,750
24,267
25,742
25,189
24,404
22,890
24,941
23,681
23,648
5,360
(1.26%)
2.20%
—
19,592
FCF per share¥
4,497
4,218
4,748
5,182
5,846
5,769
6,116
6,509
7,006
6,732
3,541
2.86%
3.73%
—
15,680
Dividend per sh¥
10,591
10,284
11,021
11,062
10,237
9,694
10,225
9,111
9,628
9,221
15,720
(2.07%)
(0.92%)
—
20.84
Div yield (avg)%
6.40
5.81
6.66
7.76
9.29
10.78
8.50
10.14
10.95
10.67
7.83
10.67
8.89
40
11.34
Payout ratio%
20.41
22.63
22.09
24.87
25.71
22.86
20.71
17.81
19.92
20.28
9.21
20.28
21.40
83
2.571
Shares (diluted)M
1.954
1.712
1.786
1.563
1.686
1.690
1.684
1.512
1.637
1.768
2.584
0.94%
(0.80%)
18
29.07
Buyback yield%
6.12
3.87
4.64
5.62
2.82
4.80
4.20
6.37
7.32
5.37
8.88
5.37
5.08
67
0.820
D/E ratiox
1.097
1.073
0.990
0.988
0.956
0.959
1.045
1.075
1.077
1.098
0.462
1.075
1.059
65
23.43
Enterprise value¥B
27.91
27.64
28.97
26.32
23.35
22.00
19.55
17.37
18.95
17.34
61.40
(5.77%)
(5.47%)
44
8.476
LT debt¥B
59.88
63.42
67.49
67.87
73.79
75.59
85.35
103.0
121.5
146.9
20.96
14.76%
9.22%
35
Revenue
¥54.38B
4.82%
1.00×
Cost of revenue
¥38.07B
4.82%
1.00×
Operating expenses
¥10.77B
4.85%
1.00×
Cash and investments
19.77%
Property and equipment
17.04%
Spread over hurdle
37.61%