3.616
Revenue¥B
5.368
5.594
5.706
5.811
5.883
5.994
6.102
6.256
6.490
6.493
4.041
1.99%
1.96%
45
25.14
Revenue growth%
13.78
11.08
13.93
11.74
13.96
12.56
12.12
13.08
12.67
14.23
17.06
12.67
12.88
50
7.40
Gross margin%
16.11
18.68
16.61
18.93
19.37
21.19
19.16
22.03
21.88
22.58
21.38
21.88
19.27
92
20.75
Operating margin%
12.15
14.66
15.64
15.93
18.34
17.68
17.61
15.86
15.60
16.50
24.82
16.50
15.89
92
20.16
Net margin%
13.50
12.36
14.76
15.67
13.26
16.09
16.61
19.47
18.60
19.04
14.29
18.60
15.88
78
33.15
P/E ratio (avg)x
32.66
36.02
34.49
34.26
35.31
35.52
37.59
37.77
38.02
35.71
13.55
37.59
35.62
45
12.64
EV/EBITx
33.71
32.11
35.72
37.52
37.78
40.58
40.25
46.18
46.93
46.22
7.501
46.18
39.02
78
7.79
FCF yield (avg)%
15.40
13.99
15.44
17.50
17.97
16.37
15.74
13.64
16.28
16.45
16.84
16.28
16.01
41
29.18
FCF margin%
10.58
11.37
9.05
11.01
11.76
9.52
10.57
12.56
14.09
11.66
12.47
11.66
11.19
43
0.879
FCF / Net incomex
1.216
1.128
1.268
1.270
1.164
1.286
1.219
1.170
1.097
1.015
1.585
1.170
1.193
61
20.72
ROIC%
0.57
1.51
2.90
2.52
2.66
2.78
1.34
0.40
0.40
0.40
29.54
0.40
1.43
61
28.34
Return on equity%
21.87
23.63
24.45
24.50
25.13
22.48
21.93
23.00
20.95
20.35
26.27
21.93
22.74
89
22.27
Return on assets%
4.85
7.03
9.51
6.73
4.58
4.43
5.91
4.09
3.67
2.10
17.49
4.09
4.71
58
124.43
EPS¥
127.13
115.94
102.61
105.90
91.59
92.16
99.79
95.31
92.43
82.37
133.43
(2.10%)
(3.83%)
—
6.37
EPS growth%
13.14
14.33
12.92
13.05
15.17
16.73
15.44
14.72
15.30
16.39
11.93
15.44
14.95
43
41.96
Bookvalue per sh¥
37.91
36.93
36.18
37.20
31.60
27.42
26.26
22.53
21.56
21.29
62.78
(7.60%)
(6.18%)
—
111.20
FCF per share¥
52.60
50.23
56.78
60.57
59.88
69.98
68.98
78.48
78.07
78.65
52.91
5.60%
4.16%
—
26.64
Dividend per sh¥
201.43
202.18
194.08
211.10
232.41
245.68
282.28
330.35
355.17
413.29
70.44
12.20%
9.03%
—
23.45
Div yield (avg)%
12.55
11.44
10.78
12.45
13.40
10.74
11.46
8.81
7.70
7.66
15.62
8.81
11.11
41
28.55
Payout ratio%
20.75
21.71
24.66
26.07
24.09
24.91
25.74
25.44
22.55
21.84
12.64
24.91
24.37
82
22.11
Shares (diluted)M
36.60
36.32
43.51
46.31
54.43
57.28
59.35
64.04
63.40
68.02
22.67
4.56%
7.46%
28
17.21
Buyback yield%
24.39
24.49
23.37
23.91
26.22
24.75
25.20
25.64
25.22
23.93
29.21
25.20
24.62
59
0.802
D/E ratiox
1.744
1.844
2.138
2.487
2.545
2.973
3.049
2.913
3.195
3.096
0.599
3.049
2.729
75
6.177
Enterprise value¥B
3.657
3.745
3.217
2.886
2.802
2.849
3.006
3.123
3.103
3.043
4.345
1.66%
(3.28%)
25
6.356
LT debt¥B
5.490
4.818
5.260
5.330
5.127
5.694
5.573
5.327
4.845
4.488
3.898
(2.63%)
(1.58%)
18
Revenue
¥6.493B
1.96%
1.00×
Cost of revenue
¥4.340B
2.10%
1.01×
Operating expenses
¥1.532B
2.22%
1.03×
Cash and investments
15.43%
Property and equipment
15.24%
Spread over hurdle
10.03%