4.388
Revenue¥B
3.805
4.027
4.102
4.285
4.572
4.815
5.069
5.367
5.553
5.660
4.874
4.36%
4.40%
57
29.11
Revenue growth%
15.12
13.22
15.78
14.29
16.50
19.32
18.49
17.40
17.64
20.34
10.32
18.49
16.95
89
16.40
Gross margin%
21.49
20.90
18.04
19.15
18.19
18.47
15.95
18.49
16.12
18.33
27.31
18.33
18.40
60
14.36
Operating margin%
19.71
22.39
21.62
22.22
24.03
23.30
24.10
25.95
28.18
29.34
29.05
25.95
23.67
43
29.20
Net margin%
13.30
15.90
13.68
11.96
11.14
12.34
12.48
13.83
16.29
18.35
3.71
13.83
13.49
48
23.40
P/E ratio (avg)x
13.61
14.90
13.01
11.43
12.68
13.69
12.68
13.89
12.22
12.28
24.12
12.68
12.85
39
36.19
EV/EBITx
22.28
24.30
22.69
24.39
23.25
21.40
20.38
20.43
18.17
17.45
13.81
20.38
21.84
62
27.70
FCF yield (avg)%
6.65
6.35
8.29
9.98
8.53
6.84
5.83
7.05
5.27
5.74
11.95
5.83
6.74
33
17.32
FCF margin%
25.05
26.53
29.29
28.79
26.69
29.36
29.43
28.22
27.06
24.78
4.47
28.22
27.64
33
0.284
FCF / Net incomex
0.136
0.127
0.132
0.146
0.158
0.161
0.174
0.163
0.169
0.191
0.457
0.169
0.159
6
24.70
ROIC%
17.84
19.39
17.75
18.26
16.58
16.31
17.18
18.83
16.24
15.39
17.50
16.31
17.47
80
15.76
Return on equity%
19.70
22.70
21.50
21.33
22.05
19.71
18.71
19.06
16.43
16.25
26.17
18.71
19.70
33
12.03
Return on assets%
18.28
20.73
20.45
21.56
24.27
21.44
18.65
21.22
19.35
17.49
6.61
19.35
20.59
44
140.58
EPS¥
98.59
85.63
87.08
85.72
74.12
64.54
65.01
66.28
70.99
71.60
145.83
(0.69%)
(3.29%)
—
21.06
EPS growth%
31.84
29.82
27.37
28.36
28.16
30.63
29.19
27.47
26.36
27.27
20.05
27.47
28.26
42
74.92
Bookvalue per sh¥
316.99
326.40
319.50
316.99
338.49
331.35
389.04
441.37
444.45
504.97
156.53
8.33%
5.67%
—
72.51
FCF per share¥
146.52
133.74
124.02
129.85
124.12
140.41
143.84
159.69
159.75
175.82
180.60
7.21%
1.84%
—
137.81
Dividend per sh¥
153.61
156.27
173.12
162.03
153.64
158.94
159.04
157.36
160.14
169.45
52.00
1.98%
0.89%
—
6.10
Div yield (avg)%
24.22
26.21
23.96
26.10
28.71
26.51
28.15
31.08
29.40
26.69
25.11
28.15
26.60
41
5.05
Payout ratio%
13.46
16.13
13.71
15.77
13.91
16.08
14.30
12.91
10.18
7.21
3.47
12.91
13.81
16
10.37
Shares (diluted)M
15.09
14.79
14.91
15.25
17.87
20.41
21.80
24.15
25.40
24.07
10.29
6.14%
6.28%
16
22.11
Buyback yield%
24.17
21.88
20.13
19.81
19.62
21.54
20.78
19.90
20.42
22.46
12.67
20.78
20.60
79
1.795
D/E ratiox
0.500
0.460
0.426
0.406
0.382
0.406
0.369
0.326
0.290
0.282
0.647
0.326
0.394
59
0.693
Enterprise value¥B
1.942
1.988
1.687
1.781
1.663
1.725
1.552
1.569
1.552
1.516
4.461
(1.84%)
(2.24%)
77
3.374
LT debt¥B
1.407
1.549
1.388
1.314
1.419
1.373
1.228
1.253
1.160
1.276
0.863
(2.10%)
(1.03%)
9
Revenue
¥5.660B
4.40%
1.00×
Cost of revenue
¥3.364B
4.19%
0.98×
Operating expenses
¥835.9M
4.63%
1.02×
Cash and investments
20.63%
Goodwill & intangibles
20.56%
Property and equipment
15.80%
Spread over hurdle
60.43%