238.7
Revenue¥B
356.5
370.0
388.6
397.6
423.1
435.5
457.5
476.0
483.9
505.4
264.3
3.62%
4.11%
7
4.28
Revenue growth%
23.50
20.75
21.82
21.92
23.30
22.25
23.12
21.20
23.23
20.43
29.60
22.25
22.09
30
19.65
Gross margin%
14.49
17.38
19.72
21.13
22.33
25.12
25.95
26.51
26.41
25.03
21.09
25.95
23.68
72
9.68
Operating margin%
15.42
18.03
16.60
14.41
13.77
15.15
13.52
13.15
10.98
8.98
12.26
13.15
14.09
40
25.64
Net margin%
15.02
13.09
12.72
12.47
10.92
10.26
7.63
7.75
8.27
9.25
17.89
8.27
10.59
62
24.13
P/E ratio (avg)x
22.07
21.15
18.77
20.09
19.22
17.57
16.34
15.86
14.86
14.19
36.82
15.86
18.17
43
11.11
EV/EBITx
31.13
31.54
33.31
31.56
27.76
26.29
23.58
24.75
25.60
27.11
11.01
25.60
27.43
27
22.87
FCF yield (avg)%
21.08
20.85
19.95
20.11
19.69
16.92
18.22
21.13
20.85
22.90
9.51
20.85
20.48
21
6.03
FCF margin%
7.42
7.60
9.62
7.97
6.50
9.31
11.04
12.49
15.00
15.88
25.96
12.49
9.47
85
1.255
FCF / Net incomex
1.120
1.299
1.260
1.398
1.504
1.541
1.733
1.816
1.846
1.944
0.314
1.816
1.522
61
23.76
ROIC%
28.85
30.90
33.18
32.01
32.25
30.50
31.06
31.13
28.71
25.74
27.91
30.50
30.98
28
28.70
Return on equity%
6.25
5.11
8.06
7.05
6.87
4.60
4.14
5.46
8.39
6.20
4.25
5.46
6.23
49
10.50
Return on assets%
4.10
1.46
0.62
0.40
0.40
0.40
0.40
0.40
0.40
0.40
14.94
0.40
0.40
37
179.95
EPS¥
620.50
595.28
542.64
474.51
482.72
442.98
391.21
423.36
458.64
445.94
193.11
(1.57%)
(2.79%)
—
14.04
EPS growth%
21.78
21.61
21.74
24.53
21.55
19.66
19.94
17.81
15.77
15.52
19.74
17.81
20.75
20
912.61
Bookvalue per sh¥
1,231
1,091
1,070
1,051
1,023
1,108
1,162
1,137
1,052
1,083
1,023
1.13%
(0.23%)
—
216.63
FCF per share¥
1,324
1,410
1,399
1,424
1,516
1,419
1,416
1,527
1,728
1,958
385.38
5.24%
3.83%
—
388.65
Dividend per sh¥
335.30
397.80
471.04
467.25
481.08
544.15
600.80
684.61
660.41
708.35
574.26
8.05%
8.70%
—
11.24
Div yield (avg)%
18.63
16.17
16.17
18.19
19.92
17.75
15.49
17.49
18.55
21.05
17.47
17.75
17.97
69
21.18
Payout ratio%
20.21
22.44
23.33
23.72
25.96
27.30
26.44
27.21
27.98
26.18
17.73
27.21
26.07
17
263.0
Shares (diluted)M
254.4
281.9
268.4
263.7
293.3
312.7
301.4
318.5
347.4
385.4
263.6
5.62%
4.32%
10
6.60
Buyback yield%
5.04
3.54
1.34
0.40
0.40
0.40
1.27
4.23
7.20
8.97
15.53
4.23
2.44
62
1.376
D/E ratiox
2.534
2.754
3.280
3.266
3.546
4.076
3.878
4.456
4.440
5.259
1.173
4.440
3.712
15
317.7
Enterprise value¥B
540.3
611.9
655.5
651.4
750.0
793.4
901.8
935.9
996.9
1,051
378.5
6.98%
6.83%
85
28.44
LT debt¥B
577.3
636.8
626.5
612.8
593.8
634.2
708.1
764.8
854.7
893.6
329.9
8.52%
4.59%
17
Revenue
¥505.4B
4.11%
1.00×
Cost of revenue
¥215.5B
4.35%
1.02×
Operating expenses
¥124.3B
3.74%
0.96×
Property and equipment
16.71%
Cash and investments
16.52%
Spread over hurdle
19.10%