0.933
Revenue¥B
7.459
7.536
7.645
7.664
7.908
7.980
8.280
8.509
8.877
9.287
0.967
3.27%
2.60%
54
23.22
Revenue growth%
3.29
5.41
3.70
5.19
2.49
0.40
0.40
0.42
1.66
2.81
14.43
0.42
2.65
38
27.25
Gross margin%
13.29
11.48
11.57
14.16
11.46
11.66
9.45
11.71
11.82
9.81
10.41
11.66
11.62
44
29.30
Operating margin%
16.84
18.93
17.11
18.82
20.74
23.33
24.04
21.81
23.80
25.62
7.57
23.80
21.28
85
28.36
Net margin%
18.79
19.27
18.04
17.12
14.17
14.40
15.27
16.29
15.00
14.35
12.20
15.00
15.78
31
6.008
P/E ratio (avg)x
12.12
13.70
13.00
14.85
15.53
17.66
16.75
17.70
16.57
15.36
27.36
16.75
15.45
21
25.41
EV/EBITx
10.58
10.32
10.83
12.30
12.62
14.66
14.24
15.05
14.64
16.26
29.62
14.66
13.43
36
25.20
FCF yield (avg)%
21.98
20.94
22.17
21.97
23.83
24.96
25.64
25.02
24.79
21.84
10.51
24.96
23.00
14
21.37
FCF margin%
26.58
28.60
30.95
29.87
29.71
30.07
29.62
30.90
29.14
29.42
13.47
29.62
29.66
94
0.516
FCF / Net incomex
1.670
1.499
1.360
1.453
1.370
1.306
1.373
1.269
1.213
1.085
1.067
1.269
1.365
64
23.19
ROIC%
24.59
24.20
26.09
26.34
27.97
30.86
31.17
32.15
33.31
35.62
21.65
32.15
29.41
43
2.64
Return on equity%
8.95
6.02
5.19
3.28
2.31
3.81
5.53
7.39
10.00
8.00
19.80
7.39
5.78
35
3.02
Return on assets%
21.33
23.27
23.15
25.35
25.41
24.69
26.12
23.32
20.44
22.72
22.39
23.32
23.30
7
153.73
EPS¥
43.24
44.28
41.97
44.49
46.30
42.37
44.46
45.20
40.58
42.58
156.99
(1.66%)
0.07%
—
29.09
EPS growth%
4.62
5.84
5.03
2.30
4.40
4.53
5.96
3.92
6.55
6.47
20.56
5.96
4.82
75
184.57
Bookvalue per sh¥
127.89
137.29
137.70
139.22
152.55
143.31
133.68
152.25
162.04
178.58
105.70
3.20%
4.15%
—
88.40
FCF per share¥
360.01
357.66
338.58
359.15
355.09
389.39
385.10
398.33
389.35
364.07
182.94
0.50%
1.61%
—
40.82
Dividend per sh¥
214.63
242.54
260.53
250.53
270.29
296.09
324.80
357.07
384.36
403.79
135.49
8.36%
7.45%
—
5.29
Div yield (avg)%
9.97
7.49
5.45
2.68
3.28
6.16
6.16
7.20
5.66
6.49
24.95
6.16
6.16
55
13.34
Payout ratio%
33.30
30.84
28.15
27.97
29.82
28.88
30.12
29.61
29.58
27.76
17.04
29.58
29.60
6
22.92
Shares (diluted)M
23.33
21.42
20.67
20.90
21.38
21.42
23.38
23.09
22.55
24.43
22.85
2.70%
(0.77%)
22
22.56
Buyback yield%
20.99
22.79
23.01
24.26
21.76
23.76
25.44
24.77
25.16
24.58
12.76
24.77
24.01
88
1.433
D/E ratiox
1.412
1.285
1.297
1.200
1.291
1.284
1.132
1.106
1.193
1.161
0.826
1.161
1.242
75
2.053
Enterprise value¥B
4.925
5.394
5.811
6.950
7.945
8.673
10.31
10.79
12.49
12.12
8.901
8.81%
10.29%
77
2.548
LT debt¥B
3.948
3.735
3.880
3.596
3.188
2.962
2.790
2.407
2.068
2.148
4.288
(7.59%)
(5.98%)
67
Revenue
¥9.287B
2.60%
1.00×
Cost of revenue
¥5.832B
2.76%
1.02×
Operating expenses
¥1.677B
2.36%
0.98×
Cash and investments
18.33%
Property and equipment
17.36%
Spread over hurdle
11.63%