5.585
Revenue¥B
27.13
28.53
30.01
31.15
32.86
34.85
36.14
37.48
39.42
42.07
5.886
5.07%
4.81%
11
20.83
Revenue growth%
27.56
25.24
24.55
25.54
27.12
26.26
26.10
25.33
26.01
25.77
13.45
26.01
25.89
64
24.96
Gross margin%
10.02
9.73
12.69
13.36
10.43
9.19
10.13
11.66
12.97
10.50
22.43
10.50
10.46
87
17.46
Operating margin%
10.73
11.17
8.93
6.77
9.18
10.60
12.15
14.65
14.97
13.37
12.15
13.37
10.95
50
27.71
Net margin%
16.66
15.24
17.71
20.11
19.40
19.60
19.11
21.83
20.14
20.55
16.09
20.14
19.50
22
29.24
P/E ratio (avg)x
37.40
37.28
37.91
36.27
39.85
40.39
42.00
38.41
39.47
43.65
9.534
40.39
38.94
47
13.44
EV/EBITx
49.11
50.80
50.18
56.53
53.84
53.55
54.52
55.67
55.41
61.52
33.08
55.41
54.18
50
6.56
FCF yield (avg)%
4.29
3.04
3.79
5.79
5.09
7.16
8.24
7.76
6.04
6.63
20.92
7.16
5.92
77
7.18
FCF margin%
14.74
14.35
14.09
16.46
17.27
17.22
17.96
15.14
17.33
18.78
26.86
17.33
16.84
14
0.183
FCF / Net incomex
1.186
1.059
1.037
1.089
1.144
1.243
1.090
0.988
0.991
0.865
1.563
0.991
1.074
93
23.49
ROIC%
21.48
23.63
21.85
23.09
22.45
19.96
20.98
19.10
20.35
22.86
22.68
20.35
21.67
57
19.70
Return on equity%
12.97
11.54
10.22
8.42
6.87
7.35
6.18
3.89
3.94
3.79
29.63
3.94
7.11
69
27.29
Return on assets%
26.13
25.24
26.30
24.16
22.44
22.13
22.76
22.72
23.53
24.55
27.70
22.76
23.85
67
59.98
EPS¥
103.25
103.09
108.02
126.04
125.72
141.43
137.18
162.21
185.59
195.44
62.71
9.22%
8.00%
—
20.64
EPS growth%
31.19
28.62
29.94
28.12
30.47
32.25
31.45
33.18
35.08
36.08
7.73
33.18
31.32
75
188.43
Bookvalue per sh¥
198.24
200.29
196.25
203.59
217.42
243.54
252.14
275.74
293.05
282.82
93.37
5.40%
4.62%
—
238.08
FCF per share¥
148.15
154.05
167.33
178.05
191.02
206.62
221.70
231.53
260.02
274.14
84.28
7.49%
5.78%
—
119.75
Dividend per sh¥
260.54
258.17
278.86
305.06
340.11
375.28
363.04
345.71
395.96
396.80
182.31
3.13%
5.04%
—
22.76
Div yield (avg)%
7.78
9.65
11.84
9.70
11.57
12.15
10.97
12.62
9.69
8.38
23.45
10.97
10.33
19
9.49
Payout ratio%
16.94
17.05
18.94
19.27
21.22
19.70
21.33
20.40
22.65
24.50
12.77
21.33
20.05
77
66.82
Shares (diluted)M
79.69
91.74
90.20
99.93
96.54
103.6
113.6
111.4
109.4
122.6
66.00
4.90%
5.74%
16
20.78
Buyback yield%
23.68
21.47
19.62
18.55
17.42
18.48
17.18
14.92
15.82
14.36
10.92
15.82
17.95
76
0.123
D/E ratiox
1.133
1.141
1.134
1.103
1.222
1.287
1.283
1.325
1.407
1.254
1.352
1.287
1.238
58
11.51
Enterprise value¥B
36.94
33.72
32.74
34.34
33.32
33.04
30.01
28.30
26.74
29.54
19.82
(2.38%)
(1.56%)
47
12.12
LT debt¥B
20.95
24.45
24.42
28.16
26.48
26.48
25.87
26.07
29.30
32.37
27.62
4.10%
6.00%
5
Revenue
¥42.07B
4.81%
1.00×
Cost of revenue
¥21.19B
4.64%
0.98×
Operating expenses
¥7.469B
4.49%
0.97×
Cash and investments
16.11%
Property and equipment
15.98%
Spread over hurdle
26.53%