4.038
Revenue¥B
2.738
2.815
2.874
2.965
3.008
3.113
3.288
3.382
3.555
3.741
4.522
4.46%
3.81%
46
7.29
Revenue growth%
1.65
2.99
0.40
2.28
0.40
0.40
1.14
3.91
3.95
5.70
2.28
3.91
1.97
71
10.13
Gross margin%
24.90
27.22
25.99
28.13
28.73
29.45
28.77
30.04
28.22
29.04
9.04
29.04
28.48
49
17.28
Operating margin%
18.66
19.37
20.68
18.13
19.61
17.13
14.42
11.91
8.94
8.18
21.63
11.91
17.63
35
16.48
Net margin%
4.07
3.62
1.91
0.40
0.40
0.98
1.86
2.32
0.40
2.53
23.95
1.86
1.89
58
34.92
P/E ratio (avg)x
19.85
18.53
17.87
15.62
15.27
14.75
13.12
12.57
10.64
9.659
24.41
12.57
15.01
59
23.47
EV/EBITx
7.653
7.453
6.904
6.502
6.265
5.610
5.686
5.523
5.904
6.045
13.18
5.686
6.155
50
7.29
FCF yield (avg)%
5.14
4.13
4.58
5.61
3.15
1.86
0.40
2.15
0.40
0.40
14.81
0.40
2.65
64
29.36
FCF margin%
18.29
18.71
17.10
18.80
19.51
21.77
22.63
20.49
18.01
19.08
14.82
20.49
18.94
18
1.764
FCF / Net incomex
0.402
0.443
0.438
0.416
0.422
0.433
0.476
0.424
0.448
0.464
0.946
0.448
0.436
65
26.11
ROIC%
22.82
23.94
25.03
27.14
28.29
30.72
33.29
36.01
35.23
37.56
29.12
35.23
29.50
10
24.90
Return on equity%
20.59
18.84
18.66
16.44
16.72
15.93
14.18
14.03
12.83
13.66
7.62
14.03
16.18
47
8.90
Return on assets%
12.19
12.40
13.57
13.91
15.10
13.43
12.29
14.56
12.04
14.28
12.25
13.43
13.50
47
38.92
EPS¥
134.85
133.65
142.50
137.03
130.74
151.42
154.11
154.48
180.35
183.08
40.73
6.97%
4.33%
—
7.56
EPS growth%
12.89
11.02
12.26
12.56
10.04
8.89
7.07
8.24
9.13
11.40
19.88
8.89
10.53
16
80.48
Bookvalue per sh¥
103.15
104.42
106.84
104.64
96.96
111.27
107.59
111.98
126.18
143.78
72.85
8.20%
4.41%
—
69.60
FCF per share¥
16.00
16.46
15.66
17.73
19.01
18.05
19.40
18.64
19.97
20.70
17.94
1.71%
3.59%
—
54.18
Dividend per sh¥
54.44
64.27
62.04
69.18
67.36
71.36
77.85
79.44
84.86
101.19
22.38
8.48%
6.55%
—
13.73
Div yield (avg)%
14.69
14.97
12.38
10.02
9.01
7.36
8.72
10.34
13.15
10.34
12.66
10.34
10.34
86
5.43
Payout ratio%
28.19
25.29
23.87
25.77
23.53
25.40
27.45
25.26
25.17
26.79
16.57
25.40
25.35
82
32.62
Shares (diluted)M
27.42
27.51
25.96
24.11
25.36
24.46
21.18
18.66
16.46
16.73
32.29
(7.99%)
(5.15%)
49
26.39
Buyback yield%
9.03
6.46
5.45
5.11
2.91
3.68
5.20
4.92
7.30
9.21
19.82
5.20
5.32
65
1.709
D/E ratiox
2.753
2.740
3.141
3.092
3.445
3.666
4.153
4.271
4.947
5.788
0.980
4.271
3.556
34
1.199
Enterprise value¥B
1.328
1.381
1.434
1.242
1.240
1.157
1.042
1.096
1.204
1.118
1.142
(2.06%)
(2.36%)
22
2.376
LT debt¥B
3.774
4.014
3.992
4.373
4.764
4.475
4.818
4.799
4.578
4.284
4.166
(2.10%)
2.06%
85
Revenue
¥3.741B
3.81%
1.00×
Cost of revenue
¥2.619B
3.81%
1.00×
Operating expenses
¥730.9M
4.07%
1.03×
Cash and investments
17.86%
Property and equipment
17.08%
Spread over hurdle
(0.86%)