2.406
Revenue¥B
2.818
3.000
3.192
3.417
3.672
3.864
4.079
4.270
4.596
5.027
2.510
6.48%
6.69%
39
22.88
Revenue growth%
4.71
6.09
5.26
4.71
5.73
5.33
3.70
4.65
7.35
8.50
18.93
5.33
5.29
70
7.92
Gross margin%
5.65
8.52
8.11
5.52
6.87
5.27
8.06
7.18
4.44
7.21
8.94
7.18
7.02
45
25.59
Operating margin%
15.35
14.85
12.89
14.21
12.90
12.89
13.04
10.82
12.23
12.03
11.05
12.23
12.90
7
7.52
Net margin%
3.26
0.83
3.34
1.69
0.81
0.40
3.14
5.38
4.27
5.85
6.70
4.27
3.20
82
15.13
P/E ratio (avg)x
28.08
30.87
29.85
35.66
37.15
38.30
43.00
46.03
51.47
55.71
9.110
46.03
37.72
54
19.29
EV/EBITx
12.79
13.29
14.70
15.60
14.26
14.43
15.33
17.39
16.39
16.04
29.16
16.04
15.02
67
15.16
FCF yield (avg)%
10.70
12.30
11.07
11.96
14.62
15.61
15.06
15.72
18.17
20.11
5.92
15.72
14.84
66
7.40
FCF margin%
30.22
30.63
31.75
32.91
29.98
27.81
30.03
27.31
25.17
22.86
15.23
27.31
30.00
71
1.763
FCF / Net incomex
0.952
0.952
0.839
0.815
0.786
0.841
0.894
0.865
0.855
0.931
0.890
0.865
0.860
61
10.39
ROIC%
19.51
17.24
16.40
15.11
17.23
18.86
18.14
16.38
17.20
17.10
14.02
17.20
17.22
39
19.31
Return on equity%
8.12
7.56
4.96
3.12
0.92
0.40
0.40
2.18
5.04
3.95
10.80
2.18
3.53
87
26.50
Return on assets%
26.61
24.76
23.79
25.66
28.62
25.93
24.08
25.15
24.66
22.72
17.96
24.66
24.95
24
69.83
EPS¥
261.02
226.88
246.14
263.10
249.52
268.49
267.09
267.53
271.73
271.83
74.10
1.73%
(0.13%)
—
19.29
EPS growth%
18.32
16.60
14.19
16.61
16.11
16.99
15.10
15.71
17.68
19.36
8.32
16.99
16.60
67
193.02
Bookvalue per sh¥
337.47
358.85
398.43
437.42
455.12
482.11
483.70
509.05
506.22
549.04
387.11
3.82%
5.35%
—
144.45
FCF per share¥
97.10
94.18
101.30
102.18
106.06
113.29
124.97
113.78
113.14
116.09
139.01
1.82%
2.21%
—
260.57
Dividend per sh¥
158.73
138.32
146.27
157.82
156.20
147.73
136.82
142.01
147.39
151.37
232.63
(0.63%)
(1.09%)
—
8.96
Div yield (avg)%
8.79
11.29
9.89
11.48
13.45
13.36
14.94
15.37
17.94
17.32
24.64
15.37
13.40
76
16.59
Payout ratio%
10.39
10.79
12.14
12.84
11.76
10.23
12.05
11.78
9.74
9.04
18.40
10.23
11.28
35
4.182
Shares (diluted)M
6.776
8.043
8.632
9.479
9.201
10.93
13.11
15.44
16.87
19.19
4.193
15.83%
11.54%
28
16.59
Buyback yield%
22.02
24.27
26.79
25.17
26.13
26.89
29.76
28.28
30.00
27.96
14.50
28.28
26.84
38
1.175
D/E ratiox
0.414
0.388
0.378
0.343
0.369
0.397
0.390
0.339
0.345
0.310
1.607
0.345
0.373
62
0.891
Enterprise value¥B
1.287
1.209
1.299
1.417
1.624
1.599
1.794
1.791
1.904
2.062
2.249
4.89%
4.28%
14
2,944
LT debt¥M
471.4
504.1
563.6
559.0
632.4
654.5
704.9
737.6
709.2
763.3
796.7
3.83%
6.25%
84
Revenue
¥5.027B
6.69%
1.00×
Cost of revenue
¥3.030B
6.58%
0.99×
Operating expenses
¥1.174B
7.06%
1.04×
Cash and investments
17.28%
Property and equipment
16.42%
Spread over hurdle
14.11%