1.391
Revenue¥B
1.370
1.515
1.611
1.754
1.871
2.013
2.216
2.425
2.658
2.903
1.435
9.19%
8.54%
83
13.03
Revenue growth%
4.97
5.11
4.54
7.15
4.92
5.09
3.91
5.63
6.32
6.75
7.63
5.63
5.10
31
12.42
Gross margin%
15.02
17.36
17.57
19.76
19.48
20.26
21.70
23.52
21.59
22.47
23.50
21.70
20.01
22
25.51
Operating margin%
24.36
23.86
22.77
21.44
22.62
21.85
21.96
21.99
22.49
22.60
19.68
21.99
22.54
86
27.45
Net margin%
11.84
10.54
9.80
11.68
13.19
14.55
16.16
18.78
16.72
15.43
4.49
16.16
13.87
16
34.09
P/E ratio (avg)x
29.57
28.02
29.44
28.90
32.61
31.55
32.79
31.44
36.41
38.85
19.59
32.79
31.50
44
17.25
EV/EBITx
56.68
56.49
57.15
65.77
67.10
66.31
73.63
70.43
82.29
89.97
25.04
73.63
66.70
30
14.59
FCF yield (avg)%
8.53
9.08
9.77
9.92
8.95
7.14
5.01
5.26
4.49
5.01
28.25
5.01
7.84
68
13.22
FCF margin%
14.00
11.45
9.26
6.31
5.15
3.90
6.07
3.81
3.71
2.02
17.27
3.81
5.61
70
1.711
FCF / Net incomex
0.811
0.894
0.823
0.866
0.856
0.820
0.896
0.930
0.967
1.016
1.356
0.930
0.880
6
15.07
ROIC%
26.51
23.79
23.76
24.35
26.99
27.35
26.24
24.83
23.72
20.94
18.54
24.83
24.59
22
23.00
Return on equity%
17.48
18.48
15.81
15.01
12.61
13.63
14.62
12.99
11.58
11.74
21.33
12.99
14.13
53
15.18
Return on assets%
6.00
7.08
4.81
1.83
2.63
0.40
3.02
3.38
2.30
2.18
24.76
2.30
2.83
14
69.78
EPS¥
110.97
129.45
133.07
129.74
124.42
147.14
143.34
169.09
174.78
186.96
73.37
8.49%
6.17%
—
20.87
EPS growth%
11.15
9.93
8.13
11.05
11.26
9.33
6.84
9.11
10.60
11.10
24.14
9.33
10.27
64
106.62
Bookvalue per sh¥
124.74
136.60
120.57
108.28
108.81
97.25
89.67
95.18
88.82
97.74
91.96
(2.12%)
(1.80%)
—
161.13
FCF per share¥
113.50
120.89
113.80
111.29
117.78
126.38
110.97
107.42
119.00
123.05
146.48
0.88%
0.60%
—
80.16
Dividend per sh¥
53.74
52.43
53.03
60.93
69.05
69.25
81.90
88.55
85.64
89.56
69.63
5.34%
5.40%
—
20.45
Div yield (avg)%
10.45
8.40
6.20
7.40
9.66
8.85
11.04
12.39
14.46
15.67
9.06
12.39
10.05
64
5.55
Payout ratio%
14.12
13.62
13.40
11.62
9.76
11.11
12.91
13.51
13.10
12.06
27.30
12.91
13.00
55
8.484
Shares (diluted)M
7.928
8.133
8.706
9.419
10.13
9.597
9.468
9.236
8.093
7.206
8.506
(6.59%)
(0.31%)
56
10.92
Buyback yield%
9.81
7.01
9.41
12.39
11.47
10.15
9.77
11.15
11.16
8.24
27.80
10.15
9.98
37
1.680
D/E ratiox
0.358
0.411
0.419
0.492
0.498
0.476
0.533
0.534
0.550
0.639
0.552
0.534
0.495
70
1.439
Enterprise value¥B
2.480
2.390
2.368
2.279
2.239
2.243
2.272
2.338
2.614
2.497
2.545
2.20%
1.18%
82
0.891
LT debt¥B
1.077
1.079
1.128
1.166
1.108
1.084
1.024
1.021
1.058
1.209
0.904
1.76%
1.50%
67
Revenue
¥2.903B
8.54%
1.00×
Cost of revenue
¥1.776B
8.27%
0.98×
Operating expenses
¥704.7M
8.92%
1.04×
Cash and investments
17.62%
Property and equipment
15.53%
Spread over hurdle
(3.60%)