3.214
Revenue¥B
7.272
7.356
7.537
7.712
7.609
7.761
7.826
7.701
7.880
7.836
3.404
0.59%
0.66%
39
6.11
Revenue growth%
27.62
26.31
25.93
24.73
25.73
27.14
24.62
26.27
25.53
23.04
18.93
25.53
25.83
39
7.68
Gross margin%
28.03
27.43
26.18
26.21
26.34
28.77
26.54
27.85
26.07
26.82
16.06
26.82
26.68
12
21.01
Operating margin%
8.15
10.94
8.47
7.22
10.19
10.07
7.65
10.01
11.99
10.32
29.85
10.07
10.04
92
14.21
Net margin%
13.46
11.31
9.03
7.24
6.78
8.44
5.65
4.66
4.56
4.55
7.93
4.66
7.01
68
27.32
P/E ratio (avg)x
17.15
18.17
19.99
22.50
24.80
25.07
27.38
28.26
29.36
32.67
21.21
28.26
24.93
89
6.355
EV/EBITx
29.94
28.81
26.90
30.66
32.20
30.90
30.55
31.56
35.06
32.96
21.74
31.56
30.78
17
12.77
FCF yield (avg)%
0.40
2.03
0.40
0.40
0.40
0.40
0.40
1.87
1.01
0.40
21.61
0.40
0.40
52
7.05
FCF margin%
8.75
8.66
10.98
10.67
11.84
10.52
12.95
14.14
11.59
10.05
16.88
11.59
10.82
11
1.691
FCF / Net incomex
1.604
1.535
1.690
1.682
1.945
1.854
1.871
2.129
1.985
2.063
0.249
1.985
1.863
72
20.54
ROIC%
19.01
16.75
13.99
15.36
13.26
11.57
13.44
10.65
8.66
10.48
17.44
10.65
13.35
27
2.92
Return on equity%
0.40
2.14
2.55
1.38
0.74
0.40
2.87
0.63
1.98
1.88
29.18
1.88
1.63
6
16.96
Return on assets%
3.15
1.61
2.36
1.18
1.12
3.65
3.21
3.10
4.79
4.06
20.91
3.65
3.12
56
16.11
EPS¥
116.34
137.38
154.25
161.11
194.35
233.85
247.84
285.26
332.43
367.00
17.44
13.56%
12.15%
—
17.82
EPS growth%
3.27
2.05
0.40
0.40
0.40
0.40
1.77
3.54
2.33
4.74
18.84
2.33
1.91
17
48.44
Bookvalue per sh¥
53.44
55.20
52.78
50.38
57.37
54.21
52.08
49.52
50.48
52.01
60.98
(1.94%)
(0.13%)
—
72.92
FCF per share¥
53.32
49.10
48.27
46.23
49.12
42.84
43.46
39.53
36.75
39.62
62.55
(4.21%)
(2.60%)
—
50.95
Dividend per sh¥
80.21
90.72
94.26
102.55
112.41
121.58
136.27
157.42
170.76
196.77
75.09
11.85%
9.20%
—
23.93
Div yield (avg)%
13.29
12.58
10.66
10.60
13.34
16.17
14.05
11.54
9.00
7.74
24.79
11.54
12.06
13
9.79
Payout ratio%
19.57
19.51
19.92
19.16
19.99
19.52
21.24
18.85
21.15
23.65
12.85
21.15
19.75
8
100.3
Shares (diluted)M
162.4
182.3
191.4
206.7
210.2
236.0
225.9
260.2
273.5
257.8
99.57
4.17%
6.34%
22
3.79
Buyback yield%
26.96
25.95
28.35
29.33
31.25
30.28
29.73
31.30
28.48
26.80
21.91
29.73
28.90
75
0.128
D/E ratiox
2.185
2.415
2.891
2.901
2.988
3.564
4.142
4.436
4.687
5.318
1.781
4.436
3.276
57
5.405
Enterprise value¥B
6.406
7.447
7.575
8.391
9.512
9.582
9.388
10.28
9.956
10.67
4.996
2.33%
5.53%
72
1.320
LT debt¥B
7.887
7.361
6.866
7.833
8.594
8.553
8.191
7.979
9.007
9.028
5.834
0.99%
2.33%
85
Revenue
¥7.836B
0.66%
1.00×
Cost of revenue
¥4.722B
0.67%
1.00×
Operating expenses
¥928.3M
0.83%
1.02×
Cash and investments
17.77%
Property and equipment
16.69%
Spread over hurdle
12.83%