1.816
Revenue¥B
2.337
2.422
2.463
2.549
2.595
2.712
2.763
2.831
2.962
3.139
1.880
3.87%
3.20%
44
2.65
Revenue growth%
11.06
13.41
14.36
16.74
17.55
18.55
18.74
21.55
18.68
19.84
25.04
18.74
18.05
27
22.66
Gross margin%
27.47
29.03
27.06
26.11
27.75
28.26
27.32
29.44
32.34
35.27
8.03
29.44
28.00
81
21.59
Operating margin%
23.47
21.17
23.91
21.46
19.65
20.72
21.36
23.73
25.38
25.47
7.40
23.73
22.47
41
12.42
Net margin%
9.74
10.04
11.11
8.82
11.50
10.12
10.41
12.46
15.26
16.76
7.86
12.46
10.76
78
29.73
P/E ratio (avg)x
37.01
44.69
50.18
57.99
66.97
72.26
74.84
75.94
85.33
95.27
20.83
75.94
69.62
16
30.74
EV/EBITx
19.93
19.45
17.43
18.73
17.10
17.25
16.85
17.30
17.61
16.56
36.05
17.25
17.36
68
7.15
FCF yield (avg)%
9.47
9.54
9.00
8.56
7.09
8.87
11.23
10.20
10.06
7.16
15.64
10.06
9.23
42
20.08
FCF margin%
12.82
9.93
7.30
7.61
7.22
4.55
2.88
4.46
5.00
7.27
11.51
4.55
7.25
55
0.691
FCF / Net incomex
1.336
1.150
1.009
0.890
0.760
0.750
0.659
0.691
0.722
0.715
1.673
0.715
0.755
22
15.26
ROIC%
8.26
7.82
5.68
8.16
7.31
5.06
2.98
5.74
3.90
5.27
9.38
5.06
5.71
9
25.29
Return on equity%
12.94
15.22
13.83
12.34
12.85
12.61
14.62
15.63
17.96
16.47
15.14
15.63
14.22
37
29.49
Return on assets%
8.44
9.75
9.40
11.07
9.41
9.55
12.27
9.96
9.12
7.20
6.85
9.55
9.48
93
85.11
EPS¥
309.94
334.54
314.02
359.00
353.25
339.59
321.75
353.95
378.74
397.44
91.37
2.39%
2.23%
—
21.26
EPS growth%
34.00
31.03
29.90
30.86
33.19
34.81
35.38
36.55
36.07
36.96
21.94
36.07
34.40
28
123.72
Bookvalue per sh¥
244.52
218.94
218.38
228.76
209.96
188.03
183.63
169.81
162.39
160.65
264.41
(5.21%)
(5.14%)
—
167.49
FCF per share¥
206.12
211.89
206.95
204.42
216.41
225.67
229.30
253.46
267.71
289.84
172.56
6.02%
4.47%
—
207.31
Dividend per sh¥
100.43
110.88
101.64
112.46
103.36
101.82
96.71
85.91
86.11
86.06
197.10
(3.60%)
(1.11%)
—
2.22
Div yield (avg)%
26.73
26.48
26.12
24.22
26.07
23.59
25.12
27.45
27.17
29.42
10.56
27.17
26.30
46
24.64
Payout ratio%
34.93
37.00
36.60
34.52
36.06
33.26
33.50
35.95
34.89
33.11
6.06
33.50
34.91
61
4.191
Shares (diluted)M
5.308
5.412
5.401
5.632
5.171
4.830
5.320
5.407
6.177
6.789
4.005
5.59%
2.31%
74
17.23
Buyback yield%
21.88
21.94
19.67
19.45
17.44
14.44
14.81
17.74
19.65
22.20
5.56
17.74
19.55
66
0.923
D/E ratiox
1.568
1.505
1.617
1.556
1.631
1.467
1.572
1.523
1.330
1.157
1.025
1.467
1.539
89
1,787
Enterprise value¥M
275.3
316.9
357.8
402.2
411.4
430.3
474.1
526.7
544.8
544.8
217.3
5.78%
8.61%
55
0.577
LT debt¥B
3.634
4.082
4.266
4.720
5.556
5.484
5.753
6.290
6.776
7.786
0.317
6.98%
7.96%
95
Revenue
¥3.139B
3.20%
1.00×
Cost of revenue
¥1.784B
3.22%
1.00×
Operating expenses
¥390.4M
3.47%
1.03×
Cash and investments
18.84%
Property and equipment
18.65%
Spread over hurdle
43.12%