296.8
Revenue¥B
191.8
207.9
229.6
246.5
268.7
298.7
318.6
349.0
385.6
425.2
326.7
9.61%
9.37%
58
19.84
Revenue growth%
14.66
14.00
14.53
12.07
12.72
15.22
17.56
16.40
19.02
19.91
10.22
17.56
14.94
56
2.01
Gross margin%
5.82
6.81
8.27
8.07
8.25
7.62
5.31
6.51
8.68
9.38
27.65
7.62
7.84
60
16.10
Operating margin%
11.35
12.84
12.58
13.36
15.93
18.08
17.91
20.56
21.47
19.72
5.74
19.72
16.92
41
8.17
Net margin%
21.69
23.86
23.24
25.69
23.74
22.42
24.55
26.74
25.36
26.33
14.51
25.36
24.21
88
36.39
P/E ratio (avg)x
43.29
49.14
55.93
56.00
56.08
59.06
63.16
74.50
85.89
93.23
37.21
74.50
57.57
94
19.31
EV/EBITx
58.45
57.90
57.90
62.81
61.11
70.67
79.30
86.11
95.86
107.1
26.61
86.11
66.74
7
21.00
FCF yield (avg)%
24.51
26.40
29.07
30.35
29.69
27.46
24.99
26.24
28.62
30.70
27.47
27.46
28.04
48
22.68
FCF margin%
12.38
10.75
13.27
11.46
8.94
10.51
10.27
10.89
12.08
10.64
19.73
10.64
10.82
34
0.392
FCF / Net incomex
0.110
0.117
0.113
0.100
0.109
0.108
0.121
0.112
0.122
0.118
1.150
0.118
0.113
21
15.67
ROIC%
25.79
25.87
23.36
21.47
24.41
26.02
28.94
27.45
29.70
27.23
18.97
27.45
25.95
45
3.02
Return on equity%
16.63
18.22
17.60
16.75
15.30
12.51
11.03
9.85
11.04
12.82
27.31
11.04
14.06
58
27.81
Return on assets%
31.06
32.20
29.55
30.22
28.82
30.01
29.58
26.90
29.81
31.48
15.56
29.81
29.91
60
1,758
EPS¥
2,309
2,465
2,352
2,778
3,104
3,385
3,724
3,547
3,914
4,084
1,891
5.65%
7.25%
—
24.49
EPS growth%
0.40
1.72
4.43
1.80
3.33
3.01
5.79
7.77
5.62
7.63
6.66
5.79
3.88
39
469.45
Bookvalue per sh¥
794.50
822.18
901.58
861.85
861.86
864.26
956.40
1,076
1,241
1,322
2,319
8.93%
4.90%
—
433.81
FCF per share¥
1,391
1,447
1,482
1,614
1,694
1,760
1,895
1,836
1,865
1,825
391.37
1.50%
4.07%
—
2,070
Dividend per sh¥
1,990
1,996
2,273
2,454
2,856
3,265
3,512
3,966
4,342
5,105
1,199
12.32%
10.02%
—
7.36
Div yield (avg)%
1.11
3.90
5.20
7.52
8.45
6.18
3.93
1.17
1.79
0.87
19.92
1.79
3.92
53
11.71
Payout ratio%
7.54
5.64
7.22
7.54
9.66
11.58
11.18
9.47
10.11
9.08
22.73
10.11
9.28
42
187.7
Shares (diluted)M
170.0
173.5
177.8
184.4
198.9
171.8
146.4
147.0
149.0
154.4
189.5
(4.94%)
(0.78%)
52
21.42
Buyback yield%
33.57
31.29
29.50
28.48
27.49
24.64
24.27
21.38
23.84
24.77
12.17
24.27
26.13
37
1.129
D/E ratiox
0.554
0.585
0.587
0.676
0.715
0.824
0.826
0.956
1.035
1.072
0.874
0.956
0.770
9
352.4
Enterprise value¥B
263.4
232.8
256.0
281.7
290.9
255.7
235.4
256.0
267.7
268.7
323.6
(1.58%)
0.65%
47
266.5
LT debt¥B
188.0
163.9
153.0
131.0
112.8
108.6
117.8
100.3
93.60
101.7
19.54
(2.05%)
(5.93%)
23
Revenue
¥425.2B
9.37%
1.00×
Cost of revenue
¥297.6B
9.40%
1.00×
Operating expenses
¥53.76B
9.75%
1.04×
Property and equipment
17.78%
Cash and investments
15.44%
Spread over hurdle
(1.04%)