1.564
Revenue¥B
4.661
4.682
4.654
4.798
4.907
5.043
5.167
5.332
5.471
5.563
1.737
2.54%
1.96%
14
24.15
Revenue growth%
22.33
22.06
22.25
23.20
24.89
26.61
24.18
22.19
22.65
20.83
6.27
22.65
22.49
82
11.67
Gross margin%
22.73
21.70
22.13
22.12
19.77
19.73
18.02
17.09
17.48
15.57
21.71
17.48
19.75
84
29.08
Operating margin%
28.70
29.42
30.38
31.27
32.29
34.08
35.35
37.26
40.18
42.77
7.61
37.26
33.18
15
25.49
Net margin%
16.64
17.51
14.99
15.85
15.26
18.21
16.11
18.00
19.03
22.01
7.11
18.21
17.07
67
8.528
P/E ratio (avg)x
16.53
16.08
15.98
16.02
15.73
16.76
15.99
16.99
18.33
18.27
13.77
16.99
16.31
82
13.18
EV/EBITx
25.28
24.28
22.66
23.99
27.13
27.23
25.43
26.18
29.72
30.96
24.94
27.23
25.80
34
28.11
FCF yield (avg)%
27.60
25.92
24.23
23.07
24.43
24.84
26.67
24.68
22.26
22.45
11.48
24.68
24.55
74
4.23
FCF margin%
21.71
24.00
22.44
23.15
23.63
22.00
19.03
18.81
19.07
18.00
19.60
19.03
21.85
59
1.017
FCF / Net incomex
2.247
2.691
2.759
2.980
3.563
3.809
4.390
4.670
4.963
5.310
0.398
4.670
3.686
90
21.48
ROIC%
8.44
9.92
8.57
7.11
7.33
7.59
8.08
10.80
13.42
14.80
13.20
10.80
8.50
92
5.46
Return on equity%
20.19
23.08
21.34
24.24
24.63
25.88
25.12
25.05
23.43
22.26
25.18
25.05
23.84
14
2.88
Return on assets%
15.48
16.42
14.34
13.87
15.81
17.23
14.57
16.54
18.23
19.34
21.63
17.23
16.12
95
143.94
EPS¥
102.59
104.94
109.13
120.84
120.56
122.83
118.46
110.93
124.61
140.12
154.63
3.05%
2.02%
—
10.79
EPS growth%
11.68
12.47
12.47
11.94
14.69
16.79
17.85
19.53
18.72
19.65
10.80
18.72
15.74
81
104.37
Bookvalue per sh¥
113.13
123.79
144.32
140.11
150.06
163.52
171.41
164.28
190.87
192.49
63.13
5.11%
6.40%
—
29.27
FCF per share¥
118.05
114.49
126.46
141.15
150.05
157.00
161.70
179.76
195.47
202.31
75.09
6.16%
5.74%
—
111.78
Dividend per sh¥
215.93
244.13
282.05
298.99
331.39
364.37
396.80
456.13
555.12
569.52
134.13
11.44%
11.35%
—
29.88
Div yield (avg)%
0.40
1.68
2.28
2.58
1.99
3.02
5.11
6.85
8.24
5.53
5.09
5.53
2.80
66
16.36
Payout ratio%
18.06
20.81
21.24
19.91
21.55
19.17
18.90
21.72
19.02
17.23
22.53
19.02
19.54
34
7.902
Shares (diluted)M
8.940
8.216
9.124
10.27
9.318
8.808
9.819
8.867
8.255
7.772
7.746
(3.56%)
(0.15%)
40
19.73
Buyback yield%
28.98
26.09
24.33
21.38
20.52
17.78
20.36
18.02
18.18
16.69
10.93
18.02
20.44
33
0.208
D/E ratiox
1.275
1.182
1.362
1.576
1.611
1.600
1.582
1.687
1.859
2.074
0.617
1.687
1.591
36
1.662
Enterprise value¥B
2.621
2.852
2.996
2.734
2.467
2.533
2.231
2.340
2.456
2.190
0.572
(2.36%)
(1.62%)
61
4.148
LT debt¥B
1.428
1.471
1.766
2.033
2.329
2.403
2.582
2.984
3.106
3.610
2.360
9.17%
9.50%
63
Revenue
¥5.563B
1.96%
1.00×
Cost of revenue
¥3.090B
1.90%
0.99×
Operating expenses
¥750.9M
2.13%
1.02×
Cash and investments
16.08%
Property and equipment
13.48%
Spread over hurdle
13.42%