1.155
Revenue¥B
3.188
3.276
3.384
3.441
3.552
3.692
3.833
3.903
4.099
4.243
1.226
3.62%
3.24%
55
21.16
Revenue growth%
30.66
30.49
27.81
26.48
26.18
26.19
25.62
26.51
25.76
27.58
6.64
26.19
26.49
90
17.18
Gross margin%
31.12
29.26
30.64
29.63
30.98
30.89
33.04
35.23
32.56
33.98
5.15
33.04
31.05
56
18.49
Operating margin%
22.70
23.12
24.11
26.72
28.42
29.62
28.25
29.93
27.75
30.61
19.76
29.62
28.00
70
16.56
Net margin%
1.04
0.40
0.40
0.59
1.92
4.74
4.90
2.63
3.27
3.22
26.57
3.27
2.28
23
15.94
P/E ratio (avg)x
15.06
15.75
17.30
19.25
19.67
21.61
19.74
21.40
20.03
22.21
8.692
21.40
19.71
52
11.88
EV/EBITx
24.79
26.97
27.06
30.22
28.89
26.30
28.10
26.33
28.22
27.93
20.57
27.93
27.49
41
13.62
FCF yield (avg)%
8.85
8.28
5.73
5.05
2.80
0.77
3.46
4.34
3.46
0.47
24.68
3.46
3.90
35
25.81
FCF margin%
23.01
25.71
28.67
28.19
27.10
26.17
27.72
30.06
32.03
29.94
13.81
29.94
27.95
91
0.822
FCF / Net incomex
1.521
1.508
1.764
1.857
1.919
1.960
2.000
2.208
2.280
2.559
0.263
2.208
1.940
10
24.39
ROIC%
7.11
9.50
11.09
12.78
14.49
13.25
12.37
10.87
11.26
13.23
6.47
12.37
11.82
77
5.34
Return on equity%
27.11
25.75
26.38
24.17
23.45
25.55
23.14
20.48
20.01
17.38
9.05
20.48
23.81
88
9.04
Return on assets%
10.35
7.54
7.93
10.71
13.03
15.78
18.45
17.78
17.46
19.56
7.49
17.78
14.40
64
79.48
EPS¥
112.18
122.56
139.40
162.92
194.29
219.90
222.76
234.97
249.30
275.35
82.07
7.22%
10.06%
—
21.76
EPS growth%
15.72
15.09
12.94
10.94
12.30
14.36
13.61
13.13
14.37
12.32
21.84
13.61
13.37
86
81.93
Bookvalue per sh¥
47.93
45.89
48.88
48.37
51.86
50.22
53.48
58.26
57.84
49.87
57.78
(0.78%)
0.11%
—
29.69
FCF per share¥
48.06
48.29
43.54
46.78
41.30
44.26
37.73
38.46
37.01
32.50
109.24
(4.68%)
(3.51%)
—
29.77
Dividend per sh¥
90.79
100.85
110.78
117.82
135.73
148.12
164.02
187.14
191.75
208.85
63.27
9.00%
8.91%
—
20.40
Div yield (avg)%
24.65
22.24
19.61
17.49
18.50
19.71
20.40
20.27
20.88
19.51
6.54
20.27
19.99
82
26.46
Payout ratio%
29.00
30.86
29.65
31.68
32.60
34.83
35.54
33.69
33.18
30.46
13.63
33.69
32.14
47
18.36
Shares (diluted)M
23.89
26.86
25.50
24.66
23.68
22.64
21.17
24.28
28.01
30.32
17.80
5.07%
3.94%
54
19.93
Buyback yield%
24.31
22.96
20.92
23.20
25.13
25.77
27.32
30.14
28.60
25.66
29.98
27.32
25.40
56
1.370
D/E ratiox
2.464
2.705
2.809
2.912
3.200
3.624
4.081
3.965
4.599
4.390
0.632
4.081
3.412
30
0.748
Enterprise value¥B
1.881
2.084
1.873
1.728
1.738
1.560
1.411
1.575
1.463
1.553
0.909
(2.23%)
(2.91%)
93
0.983
LT debt¥B
3.705
3.412
3.793
4.279
4.897
4.799
5.440
5.197
5.656
5.390
1.573
1.94%
3.74%
93
Revenue
¥4.243B
3.24%
1.00×
Cost of revenue
¥2.398B
3.26%
1.00×
Operating expenses
¥591.0M
2.62%
0.94×
Cash and investments
18.11%
Property and equipment
17.56%
Spread over hurdle
63.24%