6.570
Revenue¥B
12.15
12.66
12.66
12.63
13.04
13.12
13.29
13.52
14.05
14.13
7.030
1.62%
1.51%
60
24.18
Revenue growth%
29.37
28.43
28.85
30.25
32.40
34.77
33.31
36.30
35.86
35.50
9.85
35.50
32.85
47
13.54
Gross margin%
10.92
12.23
11.44
14.39
17.19
16.81
15.98
13.74
12.01
14.86
20.98
14.86
14.07
59
9.04
Operating margin%
19.73
21.63
18.72
21.44
20.25
21.24
18.44
19.03
18.27
18.47
6.92
18.47
19.38
53
10.00
Net margin%
32.27
32.75
30.51
30.34
29.34
32.33
35.01
33.13
30.43
31.25
3.31
32.33
31.76
25
22.77
P/E ratio (avg)x
42.64
43.14
47.73
48.34
50.03
49.77
51.80
53.15
52.37
52.01
12.85
52.01
49.90
18
28.46
EV/EBITx
6.829
6.619
7.380
8.526
9.701
9.155
10.22
10.91
12.73
14.15
25.28
10.91
9.428
19
4.30
FCF yield (avg)%
9.09
9.41
7.49
7.69
7.59
7.41
9.86
10.85
9.74
10.94
27.72
9.86
9.25
81
3.15
FCF margin%
26.83
24.65
26.21
26.97
29.82
31.30
32.47
29.59
26.75
25.13
19.06
29.59
26.90
36
1.743
FCF / Net incomex
1.183
1.235
1.348
1.501
1.367
1.304
1.390
1.497
1.467
1.306
0.219
1.390
1.358
67
21.93
ROIC%
4.40
3.22
5.63
2.88
1.24
0.40
0.84
0.40
0.40
2.65
21.27
0.40
1.95
55
27.67
Return on equity%
24.64
23.26
22.50
22.15
24.70
24.82
27.21
25.63
24.48
27.28
17.38
25.63
24.67
65
5.61
Return on assets%
23.24
23.67
22.95
24.78
23.82
24.53
25.72
27.11
27.86
28.09
22.63
27.11
24.66
51
146.31
EPS¥
63.89
57.61
56.42
54.64
49.21
45.47
41.19
39.40
40.31
35.01
160.82
(6.59%)
(6.60%)
—
29.61
EPS growth%
7.39
5.90
4.86
2.72
2.65
5.23
5.40
6.33
8.20
5.59
22.22
5.59
5.50
62
72.32
Bookvalue per sh¥
60.93
60.71
59.35
67.12
75.45
83.00
85.11
90.40
98.42
111.58
143.84
8.14%
5.82%
—
67.43
FCF per share¥
94.68
104.80
100.83
102.72
113.35
102.78
102.30
102.80
97.67
104.59
151.51
(1.60%)
2.12%
—
200.62
Dividend per sh¥
101.92
105.59
102.77
111.00
128.26
123.22
121.09
128.25
135.68
146.92
176.83
2.75%
5.18%
—
25.24
Div yield (avg)%
7.24
4.73
4.02
6.68
7.48
10.35
12.00
9.65
11.51
9.03
11.22
10.35
8.26
88
20.41
Payout ratio%
20.55
22.73
22.44
23.80
21.21
21.08
22.01
23.51
22.78
24.10
13.73
22.78
22.59
56
58.72
Shares (diluted)M
68.85
73.08
70.06
67.22
66.66
77.81
77.18
85.97
83.92
80.90
56.93
3.95%
1.34%
18
15.12
Buyback yield%
2.42
3.28
5.17
6.45
6.54
5.96
3.81
5.79
4.47
7.47
6.68
5.79
5.48
54
1.571
D/E ratiox
0.588
0.573
0.598
0.584
0.632
0.671
0.628
0.625
0.629
0.572
1.378
0.628
0.612
69
8.734
Enterprise value¥B
14.48
16.93
16.76
18.13
18.07
21.15
21.63
25.29
25.32
30.25
4.128
10.86%
8.64%
52
0.836
LT debt¥B
4.951
4.569
4.093
4.390
4.297
3.937
3.773
3.465
3.458
3.293
10.59
(5.19%)
(5.13%)
19
Revenue
¥14.13B
1.51%
1.00×
Cost of revenue
¥9.725B
1.82%
1.03×
Operating expenses
¥2.767B
0.77%
0.93×
Cash and investments
18.42%
Property and equipment
15.65%
Spread over hurdle
10.58%