1.431
Revenue¥B
0.955
1.002
1.058
1.121
1.202
1.254
1.311
1.354
1.400
1.484
1.671
4.55%
5.29%
14
23.94
Revenue growth%
18.99
21.34
21.21
19.89
19.87
17.52
19.15
16.18
18.82
7.18
28.84
18.82
19.07
49
13.80
Gross margin%
15.45
16.92
19.48
21.05
18.58
20.24
21.55
19.73
19.88
26.71
24.88
19.88
19.61
32
15.79
Operating margin%
20.74
18.23
19.27
22.25
22.27
19.61
18.35
16.53
15.23
13.48
29.46
18.35
19.44
36
26.28
Net margin%
22.20
19.42
19.68
18.93
17.94
19.78
19.28
20.11
18.62
18.36
7.02
19.28
19.55
37
29.89
P/E ratio (avg)x
24.46
24.35
24.75
29.03
29.94
36.27
39.04
39.94
47.12
15.51
17.28
39.04
29.49
16
18.56
EV/EBITx
29.30
31.80
29.42
29.85
32.67
31.03
29.34
26.70
24.76
32.55
24.08
29.34
29.38
45
21.64
FCF yield (avg)%
7.65
8.14
5.32
2.88
5.71
6.36
6.56
8.34
8.41
8.88
20.04
6.56
6.94
61
22.49
FCF margin%
11.89
13.16
12.82
10.32
13.21
16.06
16.32
13.50
14.81
18.76
5.75
14.81
13.18
58
1.589
FCF / Net incomex
2.262
2.176
2.341
2.732
3.079
3.001
3.079
3.186
3.701
1.045
0.498
3.079
2.867
38
26.09
ROIC%
18.24
17.91
16.69
14.88
14.99
13.30
12.98
13.73
11.20
9.82
27.38
13.30
14.94
80
25.54
Return on equity%
5.15
3.36
5.33
4.90
2.57
2.55
4.44
5.03
7.54
21.12
12.82
4.44
4.97
27
15.08
Return on assets%
23.70
24.98
22.41
19.93
18.85
19.83
20.22
18.52
18.31
19.17
13.12
18.85
20.07
91
50.66
EPS¥
231.82
237.29
252.70
266.53
283.46
291.53
306.33
283.43
322.98
56.28
60.25
3.92%
5.46%
—
10.24
EPS growth%
3.57
2.60
1.56
4.40
2.90
0.47
0.40
2.98
2.99
3.48
19.33
2.90
2.75
72
145.77
Bookvalue per sh¥
116.03
113.86
119.67
128.33
143.66
154.35
146.01
169.60
193.34
81.11
49.27
8.54%
6.47%
—
37.10
FCF per share¥
32.51
28.28
29.93
27.30
29.43
26.22
26.70
25.59
23.42
101.77
159.47
(3.02%)
(4.16%)
—
48.01
Dividend per sh¥
94.07
104.32
101.64
112.59
110.94
118.47
113.75
114.10
110.90
140.36
120.30
(0.30%)
1.62%
—
16.84
Div yield (avg)%
17.91
17.08
15.60
17.41
18.79
16.42
19.33
21.89
22.40
21.49
13.63
19.33
18.35
87
2.46
Payout ratio%
14.97
13.31
14.88
16.11
18.76
19.86
19.40
20.73
23.01
22.13
17.27
19.86
17.51
20
9.515
Shares (diluted)M
11.02
12.53
13.72
15.43
17.30
19.34
19.53
20.51
21.92
9.650
9.720
7.28%
6.80%
23
6.39
Buyback yield%
11.81
14.25
11.86
10.06
8.85
9.04
8.70
8.25
10.41
25.58
25.00
8.85
10.24
40
1.067
D/E ratiox
1.257
1.457
1.657
2.007
2.040
2.453
2.560
2.780
2.807
0.616
1.070
2.560
2.023
74
0.971
Enterprise value¥B
0.765
0.736
0.742
0.687
0.738
0.679
0.640
0.705
0.729
1.635
1.837
1.20%
(0.65%)
31
1.309
LT debt¥B
0.966
0.987
0.904
0.975
1.037
1.005
0.895
1.000
1.027
0.979
1.552
1.05%
(0.05%)
29
Revenue
¥1.400B
5.29%
1.00×
Cost of revenue
¥898.5M
5.32%
1.00×
Operating expenses
¥332.7M
4.80%
0.96×
Cash and investments
17.69%
Property and equipment
15.50%
Spread over hurdle
(0.40%)