0.852
Revenue¥B
9.008
9.199
9.240
9.315
9.211
9.195
9.302
9.270
9.199
9.309
0.941
0.21%
0.33%
52
6.02
Revenue growth%
14.21
16.33
14.57
14.01
12.46
13.16
11.80
13.79
13.31
13.71
9.34
13.31
13.75
11
28.58
Gross margin%
5.70
3.25
0.91
0.40
3.28
2.36
3.80
4.91
2.33
0.40
24.76
2.36
2.81
71
22.52
Operating margin%
8.91
6.94
6.72
6.58
3.91
4.03
4.85
2.25
2.68
1.66
20.26
2.68
4.44
66
4.57
Net margin%
23.26
24.93
26.32
23.82
26.17
25.56
23.10
23.09
20.11
22.84
28.80
23.09
23.54
83
7.290
P/E ratio (avg)x
30.88
30.15
33.43
33.45
38.20
36.85
36.57
36.66
38.88
35.79
17.28
36.66
36.18
49
20.62
EV/EBITx
9.641
10.01
11.12
12.01
13.91
15.91
17.38
18.60
22.11
25.26
9.646
18.60
14.91
84
24.92
FCF yield (avg)%
13.63
13.51
13.61
15.04
12.17
14.39
17.11
14.13
12.61
12.06
8.57
14.13
13.62
14
16.39
FCF margin%
25.68
24.11
24.23
23.51
25.51
28.00
26.26
23.79
24.88
23.74
6.24
24.88
24.56
15
1.528
FCF / Net incomex
0.397
0.414
0.435
0.464
0.482
0.526
0.551
0.643
0.617
0.659
1.230
0.617
0.504
53
18.92
ROIC%
10.43
9.62
12.62
14.59
12.93
12.50
14.39
17.37
18.10
20.30
4.59
17.37
13.66
59
16.20
Return on equity%
7.51
7.01
7.37
8.82
7.56
6.41
5.08
7.28
6.06
8.27
19.81
6.41
7.32
24
14.49
Return on assets%
22.64
20.62
23.07
23.88
21.16
22.69
19.70
20.15
22.63
23.45
12.47
22.63
22.64
80
65.86
EPS¥
107.49
103.43
117.75
121.65
137.68
149.66
159.14
160.76
154.95
148.04
71.00
1.46%
4.39%
—
15.10
EPS growth%
12.65
12.60
10.74
10.86
12.20
14.63
11.78
9.71
11.17
13.22
13.18
11.78
11.99
33
11.33
Bookvalue per sh¥
12.52
11.61
11.90
10.74
10.40
9.96
10.70
11.36
11.31
11.88
27.21
2.70%
(1.57%)
—
63.37
FCF per share¥
41.24
38.57
40.98
36.56
31.85
30.28
28.21
28.06
29.09
25.77
22.50
(4.15%)
(4.23%)
—
11.33
Dividend per sh¥
58.40
64.15
69.32
78.48
79.03
80.00
89.97
88.05
99.12
98.73
36.73
4.55%
6.38%
—
27.76
Div yield (avg)%
13.91
15.70
16.71
16.74
13.83
11.81
13.68
12.97
14.70
17.62
26.02
13.68
14.31
93
7.88
Payout ratio%
20.31
21.64
22.72
25.21
23.23
22.43
21.81
24.00
24.87
22.78
6.36
22.78
22.75
44
56.08
Shares (diluted)M
66.31
63.39
63.13
70.05
67.02
62.79
60.55
59.61
67.61
71.77
53.73
1.38%
0.61%
49
24.95
Buyback yield%
31.07
31.86
29.45
31.37
31.95
31.84
29.54
31.32
31.17
29.29
14.10
31.17
31.24
21
0.818
D/E ratiox
1.302
1.209
1.118
1.111
1.068
1.059
0.917
0.795
0.851
0.874
1.678
0.874
1.064
10
7.403
Enterprise value¥B
9.559
9.179
9.564
10.89
10.80
12.32
12.34
13.56
12.50
13.46
6.218
4.49%
3.25%
6
0.788
LT debt¥B
4.013
4.505
4.864
5.640
6.530
6.548
7.341
8.738
10.48
11.87
8.573
12.69%
11.25%
68
Revenue
¥9.309B
0.33%
1.00×
Cost of revenue
¥5.539B
0.36%
1.00×
Operating expenses
¥1.154B
0.82%
1.05×
Property and equipment
18.40%
Cash and investments
16.22%
Spread over hurdle
12.49%