1.279
Revenue¥B
1.937
2.071
2.201
2.345
2.504
2.598
2.691
2.837
2.960
3.088
1.369
4.28%
5.23%
68
2.98
Revenue growth%
13.00
11.32
9.32
11.81
11.55
11.40
10.85
13.42
11.56
11.86
22.55
11.56
11.56
51
14.95
Gross margin%
17.82
14.92
14.37
14.99
13.72
15.54
17.20
19.09
18.97
16.56
19.69
17.20
16.05
9
9.88
Operating margin%
16.14
19.12
19.84
19.21
16.88
19.09
20.67
19.33
17.74
16.60
4.56
19.09
19.11
21
13.86
Net margin%
16.50
17.22
19.04
19.52
19.65
19.67
19.55
16.82
16.39
15.41
28.95
16.82
18.13
87
28.89
P/E ratio (avg)x
46.58
54.43
57.87
64.29
73.89
77.98
78.39
82.10
89.32
97.55
24.92
82.10
75.94
34
34.30
EV/EBITx
15.83
18.58
20.77
22.89
27.04
27.25
26.09
31.13
31.88
36.38
22.10
31.13
26.56
33
28.06
FCF yield (avg)%
15.34
14.51
11.94
13.41
12.18
14.66
14.40
15.03
16.36
14.96
2.52
14.96
14.58
46
19.59
FCF margin%
9.68
10.47
12.91
14.39
13.75
16.39
13.68
15.25
16.15
13.84
18.33
15.25
13.80
72
0.215
FCF / Net incomex
1.249
1.304
1.404
1.576
1.558
1.806
1.987
2.052
2.084
2.275
0.417
2.052
1.691
26
16.54
ROIC%
17.98
16.64
16.65
17.77
16.03
16.36
13.53
13.99
14.14
12.69
15.02
13.99
16.20
31
27.84
Return on equity%
18.08
17.17
16.90
16.74
18.53
18.66
20.10
17.93
17.11
15.23
5.99
17.93
17.55
69
13.72
Return on assets%
29.96
27.21
25.79
26.28
28.61
27.74
28.86
27.29
29.33
27.72
13.53
27.74
27.73
52
35.67
EPS¥
65.66
72.35
87.36
102.65
102.60
103.44
103.97
106.58
122.31
139.53
38.75
6.34%
8.56%
—
19.11
EPS growth%
20.44
21.21
22.68
21.73
20.69
19.17
18.51
15.86
17.37
14.70
2.02
17.37
19.80
40
78.86
Bookvalue per sh¥
66.02
67.16
73.69
89.44
94.89
106.08
108.31
125.17
143.79
147.09
21.82
9.16%
8.50%
—
65.28
FCF per share¥
93.66
96.61
92.10
96.40
89.14
92.14
104.56
104.37
119.01
126.22
86.42
7.20%
3.27%
—
33.10
Dividend per sh¥
33.76
35.10
35.99
40.75
42.49
45.67
41.74
47.63
48.09
47.39
84.57
2.21%
4.49%
—
12.09
Div yield (avg)%
2.14
1.20
3.66
3.47
4.91
4.83
5.78
7.65
8.62
6.20
2.83
6.20
4.87
90
23.21
Payout ratio%
21.17
20.48
20.84
17.94
18.66
18.33
17.73
17.54
15.14
16.64
11.60
17.54
18.13
50
19.63
Shares (diluted)M
29.27
31.37
29.25
31.00
28.00
30.90
28.45
31.86
33.33
34.25
19.71
4.11%
2.35%
28
7.30
Buyback yield%
26.07
24.30
21.44
20.15
18.67
17.35
19.27
20.16
18.76
21.01
19.37
19.27
20.16
6
1.700
D/E ratiox
0.656
0.695
0.679
0.751
0.809
0.863
0.958
1.066
1.269
1.438
0.889
1.066
0.836
50
1.740
Enterprise value¥B
1.095
1.049
1.183
1.370
1.409
1.474
1.479
1.644
1.741
1.883
0.544
5.98%
6.93%
63
2.356
LT debt¥B
0.341
0.335
0.345
0.354
0.402
0.445
0.504
0.532
0.583
0.659
2.520
10.38%
7.48%
21
Revenue
¥3.088B
5.23%
1.00×
Cost of revenue
¥1.506B
4.84%
0.96×
Operating expenses
¥566.2M
5.42%
1.02×
Cash and investments
18.80%
Property and equipment
17.97%
Spread over hurdle
12.20%