2.926
Revenue¥B
2.566
2.731
2.920
3.217
3.400
3.600
3.843
4.108
4.486
4.935
3.274
7.73%
7.35%
94
5.15
Revenue growth%
22.95
24.74
26.49
24.80
24.68
25.81
27.43
26.47
25.14
23.52
5.49
25.81
24.97
26
25.53
Gross margin%
9.87
9.34
7.58
7.35
6.13
5.60
6.58
5.88
4.01
1.42
2.44
5.60
6.35
34
8.64
Operating margin%
30.96
29.46
30.65
32.91
35.54
38.13
36.11
33.34
31.33
31.73
10.83
33.34
32.32
27
17.51
Net margin%
18.16
16.53
15.32
13.06
12.37
11.00
8.25
8.02
8.84
7.36
9.60
8.25
11.69
49
22.55
P/E ratio (avg)x
16.09
16.69
16.84
16.24
18.01
20.42
21.18
24.19
28.19
31.06
9.966
24.19
19.21
17
23.83
EV/EBITx
59.66
64.49
68.33
75.70
84.28
95.59
96.13
92.31
96.70
92.42
10.27
95.59
88.29
58
14.94
FCF yield (avg)%
3.93
1.88
3.43
2.09
1.10
2.60
3.64
4.86
3.96
2.45
16.16
3.64
3.01
13
10.55
FCF margin%
32.31
31.09
33.41
34.35
32.83
34.22
32.27
30.22
27.28
27.65
17.98
30.22
32.29
27
0.631
FCF / Net incomex
1.121
1.213
1.406
1.363
1.318
1.539
1.459
1.418
1.605
1.568
1.096
1.539
1.412
52
7.62
ROIC%
18.71
17.91
16.05
13.17
15.61
18.00
15.87
14.37
15.43
15.41
25.67
15.43
15.74
95
24.17
Return on equity%
17.10
15.96
16.93
13.95
13.14
14.30
12.63
12.41
10.26
10.17
16.92
12.41
13.55
71
15.51
Return on assets%
18.67
21.49
18.52
17.70
16.36
19.16
20.37
21.28
19.19
19.07
10.39
19.19
19.12
20
18.90
EPS¥
49.26
44.20
47.83
53.11
48.93
47.99
46.39
44.88
50.60
53.13
19.73
1.66%
0.17%
—
20.19
EPS growth%
5.17
6.85
6.37
6.50
7.08
7.87
6.54
6.42
5.66
4.21
29.40
6.42
6.46
57
29.15
Bookvalue per sh¥
36.15
34.71
38.18
41.62
42.36
40.15
36.58
35.84
32.53
35.71
29.70
(3.36%)
1.25%
—
36.44
FCF per share¥
52.06
58.93
53.77
58.08
63.45
70.79
76.91
77.78
87.53
98.41
23.22
9.17%
5.53%
—
29.89
Dividend per sh¥
35.46
37.03
40.11
42.18
43.88
47.93
53.39
53.14
55.27
57.24
63.61
5.46%
4.09%
—
6.68
Div yield (avg)%
15.48
14.55
14.07
12.05
11.97
13.94
11.18
13.02
15.72
13.82
10.32
13.82
13.88
69
13.48
Payout ratio%
20.60
21.68
22.71
22.24
21.64
23.29
24.97
23.80
26.32
24.99
10.77
24.97
23.00
15
55.84
Shares (diluted)M
52.12
58.13
57.45
63.89
66.03
68.33
71.14
75.63
75.14
82.01
54.56
4.43%
4.09%
91
29.25
Buyback yield%
4.06
2.63
0.41
0.40
2.74
0.99
2.30
4.07
6.77
9.51
9.98
4.07
2.68
32
0.203
D/E ratiox
1.076
1.185
1.392
1.436
1.575
1.824
2.028
2.310
2.371
2.600
0.331
2.310
1.700
29
3.203
Enterprise value¥B
3.391
4.027
4.303
4.424
4.535
4.571
5.401
6.030
5.990
6.583
0.689
7.74%
7.22%
74
3.720
LT debt¥B
6.377
6.189
6.837
6.834
7.889
8.425
9.625
9.113
9.858
9.620
2.658
4.05%
4.73%
74
Revenue
¥4.935B
7.35%
1.00×
Cost of revenue
¥2.587B
7.86%
1.05×
Operating expenses
¥1.064B
7.11%
0.98×
Property and equipment
22.80%
Cash and investments
17.13%
Spread over hurdle
13.77%