2.771
Revenue¥B
1.596
1.701
1.813
1.971
2.121
2.255
2.382
2.569
2.692
2.911
3.045
6.54%
6.74%
25
21.94
Revenue growth%
19.96
17.99
16.44
16.87
18.25
15.89
17.00
17.94
18.26
18.62
14.13
17.94
17.96
50
2.22
Gross margin%
22.90
23.04
21.92
24.17
23.03
23.28
22.48
21.83
18.88
17.65
13.82
21.83
22.69
39
13.08
Operating margin%
9.30
7.89
6.99
9.54
8.62
9.64
9.18
6.70
4.84
3.26
2.28
6.70
8.25
36
15.54
Net margin%
27.01
26.74
28.43
29.61
26.97
26.26
26.61
29.24
31.19
32.25
17.39
29.24
27.72
71
16.66
P/E ratio (avg)x
27.84
29.92
27.08
26.93
27.50
27.08
24.64
23.67
21.64
19.24
11.22
23.67
27.00
66
15.51
EV/EBITx
47.00
44.84
45.87
53.35
59.94
62.86
67.66
77.01
80.74
89.35
34.80
77.01
61.40
54
21.63
FCF yield (avg)%
12.31
13.53
15.44
17.02
16.79
18.49
17.95
20.21
22.30
23.00
20.33
20.21
17.48
6
27.68
FCF margin%
8.34
8.77
10.71
9.94
7.83
10.42
11.48
12.80
12.93
11.12
26.78
11.48
10.56
34
1.242
FCF / Net incomex
0.654
0.647
0.723
0.689
0.744
0.830
0.748
0.682
0.692
0.688
1.059
0.692
0.690
49
3.92
ROIC%
19.90
22.54
24.43
22.60
20.26
19.93
20.16
18.86
17.94
18.44
2.69
18.86
20.04
14
21.97
Return on equity%
12.53
14.28
15.36
16.17
17.05
15.81
16.64
14.70
12.33
11.18
28.39
14.70
15.03
21
16.87
Return on assets%
16.54
18.50
20.76
18.08
15.57
15.59
15.69
13.88
16.03
13.13
17.78
15.59
15.86
93
321.31
EPS¥
267.58
253.22
266.31
270.90
285.47
264.04
273.30
306.75
294.58
266.76
357.29
(1.35%)
1.03%
—
3.03
EPS growth%
23.11
22.63
21.53
20.48
19.20
21.15
19.48
21.00
18.79
17.07
5.75
19.48
20.74
26
133.28
Bookvalue per sh¥
753.02
743.58
848.67
902.88
968.17
1,018
1,002
1,105
1,135
1,283
129.12
5.79%
7.09%
—
70.41
FCF per share¥
525.69
575.75
612.93
687.89
751.96
837.60
885.18
1,009
1,077
1,159
262.90
9.04%
9.66%
—
193.10
Dividend per sh¥
271.37
255.81
241.25
251.46
237.37
240.67
260.14
285.03
278.50
262.77
234.18
2.05%
(0.23%)
—
20.13
Div yield (avg)%
5.15
4.37
3.15
4.54
3.71
3.58
4.53
4.08
4.11
1.36
28.31
4.08
4.09
60
22.14
Payout ratio%
19.66
19.30
17.59
19.76
20.97
22.36
21.38
23.70
21.50
22.64
18.83
22.36
21.18
53
2.024
Shares (diluted)M
2.232
2.307
2.545
2.649
2.505
2.342
2.558
2.555
2.496
2.220
1.950
(2.39%)
0.37%
94
6.62
Buyback yield%
17.33
15.19
15.88
18.31
18.72
20.64
21.50
23.47
21.80
20.22
29.27
21.50
19.47
35
1.418
D/E ratiox
1.217
1.292
1.339
1.286
1.179
1.277
1.202
1.207
1.069
1.127
1.628
1.202
1.212
90
2.298
Enterprise value¥B
1.410
1.435
1.478
1.406
1.365
1.251
1.250
1.291
1.419
1.595
2.819
3.16%
1.35%
38
1.774
LT debt¥B
0.320
0.311
0.270
0.265
0.258
0.277
0.259
0.281
0.269
0.230
1.666
(2.27%)
(3.89%)
21
Revenue
¥2.911B
6.74%
1.00×
Cost of revenue
¥1.233B
6.89%
1.01×
Operating expenses
¥689.4M
6.78%
1.00×
Cash and investments
18.60%
Property and equipment
17.18%
Spread over hurdle
24.17%