3.271
Revenue¥B
4.218
4.434
4.611
4.804
5.117
5.287
5.470
5.705
5.982
6.186
3.404
3.87%
4.16%
37
18.32
Revenue growth%
8.37
10.02
10.35
9.98
10.08
7.10
8.14
8.97
8.32
10.86
12.63
8.32
9.48
36
6.61
Gross margin%
22.89
24.45
26.82
24.91
26.98
27.86
28.72
26.34
25.17
24.14
12.32
26.34
25.75
15
4.05
Operating margin%
20.93
19.28
16.62
17.00
19.42
19.83
21.72
22.92
21.95
24.46
20.93
21.95
20.38
10
4.14
Net margin%
11.08
8.71
7.86
5.84
7.83
7.84
5.01
2.10
3.59
4.52
21.42
4.52
6.84
65
13.50
P/E ratio (avg)x
29.97
28.15
24.20
23.27
23.02
22.66
24.52
25.75
23.82
22.38
29.79
23.82
24.01
85
26.52
EV/EBITx
48.08
44.04
41.91
45.64
43.94
50.31
50.54
49.24
51.06
56.01
16.73
50.54
48.66
27
17.05
FCF yield (avg)%
16.50
14.67
15.05
17.33
20.28
17.92
19.55
19.07
20.14
20.48
10.80
19.55
18.50
83
29.20
FCF margin%
18.05
15.65
12.95
15.27
15.88
13.16
14.10
15.39
12.76
10.76
7.55
13.16
14.68
54
1.328
FCF / Net incomex
1.356
1.217
1.270
1.104
1.129
1.121
1.216
1.181
1.042
1.042
0.448
1.121
1.155
15
17.86
ROIC%
34.97
34.40
36.04
34.83
36.26
37.60
37.16
37.49
38.79
41.25
26.07
37.60
36.71
69
25.38
Return on equity%
16.77
15.79
13.80
16.05
18.03
21.01
19.13
19.28
20.21
20.39
4.80
20.21
18.58
46
22.00
Return on assets%
19.03
21.01
23.11
23.85
23.86
23.75
25.09
22.69
21.75
19.93
17.64
22.69
22.90
7
14.63
EPS¥
104.98
101.59
113.56
115.97
129.76
146.66
165.74
173.86
172.84
177.04
15.74
6.41%
5.95%
—
13.53
EPS growth%
32.51
35.21
35.92
37.76
39.66
40.80
38.85
39.01
36.42
34.32
12.70
38.85
37.09
56
56.86
Bookvalue per sh¥
161.19
186.05
191.95
207.57
243.06
239.61
238.69
247.49
265.32
314.53
36.23
5.29%
7.78%
—
40.15
FCF per share¥
150.73
175.34
176.84
204.63
234.52
246.04
252.02
253.67
301.67
357.82
104.23
8.82%
9.96%
—
94.75
Dividend per sh¥
146.28
151.23
170.22
177.82
204.48
226.56
259.27
286.83
297.50
344.08
84.11
10.97%
8.99%
—
29.71
Div yield (avg)%
2.29
2.95
4.10
5.55
4.75
4.87
5.34
8.33
9.06
6.18
29.06
6.18
5.11
15
18.12
Payout ratio%
4.71
7.58
7.02
4.60
3.90
4.41
1.75
0.40
3.22
4.80
22.74
3.22
4.51
61
12.37
Shares (diluted)M
19.20
19.02
22.12
24.45
28.03
29.18
31.95
35.59
41.21
47.85
12.00
11.29%
11.12%
15
19.19
Buyback yield%
29.86
30.46
29.77
31.18
31.39
33.13
35.70
35.70
36.75
35.69
25.62
35.70
32.26
65
1.067
D/E ratiox
1.171
1.168
1.171
1.113
0.992
1.003
0.864
0.799
0.824
0.792
0.176
0.824
0.998
83
2.430
Enterprise value¥B
6.669
6.593
7.616
7.318
7.240
7.969
9.358
10.58
12.36
14.25
4.997
14.50%
8.30%
67
5.385
LT debt¥B
5.167
5.804
6.180
6.947
6.953
7.819
8.594
8.046
8.575
9.144
1.674
5.63%
5.56%
66
Revenue
¥6.186B
4.16%
1.00×
Cost of revenue
¥3.911B
4.21%
1.01×
Operating expenses
¥1.321B
4.30%
1.01×
Cash and investments
16.45%
Property and equipment
15.97%
Spread over hurdle
36.84%