2.834
Revenue¥B
3.528
3.680
3.865
4.033
4.360
4.583
4.852
5.173
5.400
5.628
3.091
5.24%
5.19%
88
17.44
Revenue growth%
11.74
8.85
10.22
9.38
7.57
8.08
5.81
5.23
6.94
6.13
17.26
6.13
7.82
52
2.25
Gross margin%
28.68
30.92
33.39
33.84
36.43
35.98
33.01
31.96
32.12
33.83
14.53
33.01
33.20
14
22.91
Operating margin%
20.04
21.02
21.93
22.34
22.49
22.68
21.64
24.22
21.38
19.95
22.39
21.64
21.79
16
4.24
Net margin%
23.99
23.09
20.95
19.02
20.94
23.63
24.08
26.10
27.40
27.03
2.17
26.10
23.81
51
25.97
P/E ratio (avg)x
19.39
21.31
19.28
21.11
21.07
22.42
24.29
24.39
24.48
22.85
28.24
24.29
21.87
5
10.26
EV/EBITx
21.14
21.75
20.63
19.26
19.92
19.57
19.67
18.29
19.49
20.10
24.48
19.57
19.80
66
2.55
FCF yield (avg)%
17.68
20.40
20.18
21.41
23.88
24.06
22.65
25.56
28.20
26.41
4.34
25.56
23.26
43
20.54
FCF margin%
11.96
9.32
8.08
9.16
10.83
8.67
7.10
7.78
5.38
4.87
13.47
7.10
8.38
73
1.275
FCF / Net incomex
0.301
0.287
0.254
0.264
0.244
0.256
0.249
0.248
0.267
0.244
0.872
0.249
0.255
26
7.76
ROIC%
32.82
35.54
35.12
34.47
31.48
32.76
30.78
27.97
28.59
31.49
3.50
30.78
32.12
46
11.10
Return on equity%
24.78
26.70
27.55
28.57
29.93
31.69
33.91
32.73
33.38
33.92
9.76
33.38
30.81
66
27.34
Return on assets%
15.77
17.11
17.47
19.18
21.38
23.26
22.54
24.52
22.97
21.55
6.07
22.97
21.46
83
42.70
EPS¥
306.88
334.58
325.09
380.90
431.31
511.20
585.56
664.33
725.50
795.86
45.51
13.03%
10.14%
—
2.44
EPS growth%
27.94
27.30
25.23
22.26
23.35
21.27
19.90
22.72
21.46
20.37
25.02
21.27
22.49
79
55.48
Bookvalue per sh¥
314.17
295.42
305.44
347.11
338.56
318.38
335.85
384.99
375.09
423.50
186.60
4.58%
3.58%
—
177.28
FCF per share¥
103.68
95.55
94.74
97.70
97.27
85.56
75.90
74.24
81.36
86.14
46.78
(2.40%)
(0.86%)
—
224.65
Dividend per sh¥
135.59
161.04
176.61
177.01
168.43
195.32
205.97
199.85
202.53
212.13
140.56
4.72%
6.17%
—
22.62
Div yield (avg)%
23.30
23.18
23.10
25.55
27.99
26.01
26.69
27.20
25.00
27.51
28.49
26.69
25.78
7
7.99
Payout ratio%
11.75
11.07
11.62
8.68
7.38
8.54
9.18
9.67
8.00
10.04
28.93
9.18
9.43
14
9.828
Shares (diluted)M
7.711
7.566
7.069
6.981
7.538
7.006
6.545
5.723
5.810
5.738
9.994
(5.31%)
(3.54%)
25
15.56
Buyback yield%
6.53
6.75
9.54
7.64
4.71
6.57
3.76
6.59
9.00
11.59
23.81
6.59
6.67
75
1.129
D/E ratiox
1.033
0.983
1.113
1.218
1.364
1.304
1.377
1.455
1.548
1.555
0.937
1.455
1.334
51
2.628
Enterprise value¥B
3.442
3.886
4.541
5.101
5.840
6.055
6.675
7.170
7.677
7.441
3.014
4.97%
8.68%
32
4.208
LT debt¥B
4.163
4.678
5.281
5.847
6.182
7.226
7.700
8.862
9.632
9.831
4.267
9.72%
9.15%
21
Revenue
¥5.628B
5.19%
1.00×
Cost of revenue
¥3.855B
5.22%
1.00×
Operating expenses
¥1.213B
5.04%
0.99×
Property and equipment
17.42%
Cash and investments
16.26%
Spread over hurdle
12.22%