5.079
Revenue¥B
3.473
3.606
3.896
4.080
4.372
4.562
4.832
5.182
5.552
5.880
5.481
6.11%
5.93%
20
21.14
Revenue growth%
15.01
12.35
13.07
13.21
14.51
15.00
15.30
12.33
12.96
14.00
11.23
14.00
13.60
72
24.35
Gross margin%
25.50
27.90
28.68
27.61
30.36
31.63
31.17
30.89
33.53
32.75
5.41
31.63
30.63
15
8.88
Operating margin%
17.03
18.63
17.96
18.36
15.46
15.71
18.70
19.81
19.61
20.68
20.68
19.61
18.49
75
18.09
Net margin%
17.41
16.73
15.00
13.62
11.99
14.57
15.34
13.68
14.42
11.64
9.10
14.42
14.50
76
19.63
P/E ratio (avg)x
9.863
10.04
9.068
7.768
7.764
6.617
6.649
6.919
6.051
5.508
19.66
6.617
7.342
43
11.81
EV/EBITx
29.88
28.71
30.50
33.26
37.89
37.01
41.19
47.35
52.98
51.47
9.096
47.35
37.45
11
7.80
FCF yield (avg)%
18.90
16.20
16.46
16.88
18.56
17.53
18.26
16.98
18.84
19.64
24.56
18.26
17.89
85
15.56
FCF margin%
23.20
25.61
26.77
25.61
25.48
23.78
23.76
22.11
22.58
24.94
16.99
23.76
24.36
52
1.239
FCF / Net incomex
1.125
0.991
0.892
0.776
0.800
0.765
0.839
0.843
0.787
0.777
0.999
0.787
0.820
93
18.52
ROIC%
0.40
0.40
0.99
2.85
2.06
1.90
0.40
0.40
3.19
3.93
18.81
1.90
1.45
44
27.23
Return on equity%
26.41
23.95
23.96
25.63
24.55
24.06
23.27
23.67
22.79
22.67
26.87
23.27
23.95
47
13.89
Return on assets%
15.43
14.61
12.12
10.71
12.05
12.78
11.12
8.73
11.49
11.58
3.48
11.49
11.81
77
362.06
EPS¥
149.79
166.62
190.95
194.80
217.37
204.78
203.44
235.06
244.06
241.16
380.20
2.10%
6.29%
—
20.47
EPS growth%
22.60
23.16
20.57
23.46
25.97
27.56
24.70
22.05
22.66
25.42
19.22
24.70
23.31
42
220.64
Bookvalue per sh¥
292.34
286.32
280.54
301.43
312.02
317.94
303.64
313.66
287.24
262.17
192.10
(3.42%)
(0.73%)
—
58.60
FCF per share¥
272.74
313.08
345.06
374.88
410.95
417.47
471.17
482.80
471.28
446.17
353.43
1.66%
4.59%
—
120.68
Dividend per sh¥
331.26
302.33
308.70
304.83
280.75
290.85
288.02
258.18
246.42
263.78
172.75
(1.24%)
(3.49%)
—
7.27
Div yield (avg)%
33.92
35.71
38.68
37.74
38.05
38.76
37.71
35.07
36.50
33.65
6.39
36.50
37.11
8
23.33
Payout ratio%
15.66
16.94
18.25
20.69
22.78
24.23
26.09
25.25
26.76
24.76
17.79
25.25
23.51
47
6.009
Shares (diluted)M
8.503
9.074
8.565
8.463
8.925
8.640
9.805
11.12
11.83
12.53
5.830
7.02%
5.50%
73
29.24
Buyback yield%
5.69
5.55
5.89
4.91
7.07
5.58
3.45
0.59
0.40
0.40
23.11
0.59
5.23
68
0.457
D/E ratiox
0.449
0.492
0.451
0.469
0.504
0.557
0.618
0.585
0.554
0.543
0.749
0.557
0.524
33
1.059
Enterprise value¥B
3.673
3.596
3.901
4.582
4.543
4.990
5.056
5.301
5.467
6.309
2.612
6.79%
7.14%
37
4.953
LT debt¥B
3.137
3.503
4.022
4.117
4.666
5.033
5.814
5.777
6.439
7.372
4.905
9.58%
8.87%
92
Revenue
¥5.880B
5.93%
1.00×
Cost of revenue
¥3.012B
5.95%
1.00×
Operating expenses
¥1.146B
5.86%
0.99×
Cash and investments
17.27%
Property and equipment
15.36%
Spread over hurdle
13.56%