2.670
Revenue¥B
4.442
4.531
4.603
4.568
4.744
4.864
4.839
5.042
5.064
5.182
2.737
1.79%
1.70%
63
18.29
Revenue growth%
11.78
12.09
13.92
13.59
10.69
10.94
10.42
10.69
8.49
7.83
3.55
10.42
10.82
77
14.53
Gross margin%
16.53
18.36
20.57
18.22
20.07
18.76
16.81
18.73
16.00
15.03
2.35
16.81
18.29
76
21.82
Operating margin%
6.99
9.05
7.52
8.49
10.08
9.22
10.80
12.11
10.17
8.11
12.36
10.17
9.13
34
13.68
Net margin%
27.47
25.92
24.64
22.71
20.43
20.85
19.09
21.09
22.28
22.28
24.07
21.09
22.28
18
11.76
P/E ratio (avg)x
41.40
45.05
48.01
46.64
46.09
46.26
42.94
49.01
53.24
56.31
9.305
49.01
46.45
24
24.75
EV/EBITx
47.59
52.04
53.04
49.98
51.52
57.25
61.38
58.15
54.82
57.36
34.54
57.36
53.93
35
25.30
FCF yield (avg)%
31.03
32.71
34.14
36.86
37.96
40.90
43.50
45.28
45.02
45.16
22.42
45.02
39.43
38
4.96
FCF margin%
17.67
17.40
17.73
15.29
13.14
11.72
8.88
11.11
8.23
10.36
19.12
10.36
12.43
70
0.982
FCF / Net incomex
2.598
2.995
3.591
3.651
3.974
3.918
3.828
3.798
4.354
4.370
1.113
3.918
3.813
24
7.27
ROIC%
17.98
18.25
18.86
19.96
21.28
18.43
17.25
17.93
15.04
16.77
13.87
17.25
18.11
57
15.33
Return on equity%
6.82
5.54
5.16
3.81
4.54
2.76
3.39
4.47
6.83
8.02
23.84
4.47
4.85
40
22.99
Return on assets%
1.31
3.86
2.17
0.40
0.78
2.51
0.83
0.76
1.04
0.40
16.31
0.83
0.94
87
138.66
EPS¥
45.76
49.88
54.55
57.34
53.40
55.61
58.92
57.41
51.70
56.84
145.86
1.26%
2.14%
—
26.84
EPS growth%
5.35
4.53
4.92
2.51
0.40
1.94
3.43
4.62
4.75
6.69
22.20
4.62
4.57
13
97.03
Bookvalue per sh¥
105.66
103.11
87.28
87.90
88.08
93.39
87.24
73.45
78.99
73.83
102.03
(3.47%)
(3.90%)
—
163.46
FCF per share¥
162.60
173.52
201.74
207.52
225.76
232.01
274.12
298.48
292.27
313.76
116.69
6.80%
6.99%
—
127.03
Dividend per sh¥
67.50
64.12
58.95
57.47
53.14
53.08
45.72
44.27
43.58
41.96
177.36
(4.62%)
(4.70%)
—
3.29
Div yield (avg)%
24.66
22.66
21.91
22.93
22.84
22.19
23.14
22.07
21.90
24.77
17.63
22.19
22.75
23
18.36
Payout ratio%
8.79
6.98
9.69
12.21
12.45
15.05
13.70
16.16
13.24
15.58
18.89
15.05
12.85
74
22.52
Shares (diluted)M
22.14
24.30
21.75
21.46
21.87
20.36
23.03
23.01
24.20
26.16
22.52
3.65%
1.34%
12
14.20
Buyback yield%
27.68
26.72
24.65
22.07
22.36
23.99
25.92
25.71
27.13
24.72
18.00
25.71
25.21
38
0.171
D/E ratiox
2.343
2.511
2.782
2.561
2.493
2.588
2.396
2.396
2.676
2.849
0.255
2.588
2.536
87
4.115
Enterprise value¥B
4.263
3.996
3.977
4.149
4.328
3.957
4.190
3.786
4.031
3.758
1.678
(2.78%)
(0.35%)
58
0.206
LT debt¥B
2.804
3.147
2.997
3.056
2.727
2.537
2.652
2.492
2.292
2.345
1.730
(2.97%)
(2.74%)
75
Revenue
¥5.182B
1.70%
1.00×
Cost of revenue
¥2.649B
1.85%
1.02×
Operating expenses
¥821.2M
1.82%
1.01×
Goodwill & intangibles
21.50%
Cash and investments
17.39%
Property and equipment
14.86%
Spread over hurdle
11.04%