0.603
Revenue¥B
1.502
1.572
1.657
1.741
1.883
2.035
2.131
2.215
2.380
2.584
0.633
6.54%
6.13%
26
24.75
Revenue growth%
13.65
14.07
13.84
11.99
13.68
13.57
16.38
13.99
12.27
13.59
26.17
13.59
13.66
92
29.85
Gross margin%
9.46
11.30
9.41
7.25
8.72
7.52
5.01
6.76
7.83
5.12
25.24
6.76
7.67
11
26.37
Operating margin%
23.69
21.58
19.69
17.25
19.28
20.48
23.08
22.66
23.54
20.94
17.04
22.66
21.26
10
5.87
Net margin%
3.79
4.01
1.98
2.49
4.22
3.27
4.07
4.94
2.81
1.01
20.87
3.27
3.53
46
35.92
P/E ratio (avg)x
18.98
19.70
19.77
19.90
18.95
17.80
15.36
15.47
14.05
12.82
17.92
15.36
18.38
33
12.43
EV/EBITx
10.89
11.61
11.64
10.71
10.15
8.920
9.456
8.240
7.493
8.164
28.38
8.240
9.803
58
29.33
FCF yield (avg)%
12.90
13.18
13.80
14.59
11.60
14.10
13.83
15.26
16.09
14.50
2.03
14.50
13.96
31
5.47
FCF margin%
14.42
13.43
12.97
14.97
14.35
14.48
17.14
16.24
15.02
16.74
11.78
16.24
14.72
22
0.585
FCF / Net incomex
1.091
1.221
1.370
1.595
1.672
1.868
2.167
2.512
2.834
3.236
0.321
2.512
1.770
22
7.29
ROIC%
11.33
9.47
9.93
11.34
8.50
9.11
11.32
10.40
9.00
10.24
22.85
10.24
10.08
29
8.20
Return on equity%
29.53
31.27
30.48
32.37
32.34
31.01
28.10
28.52
26.29
29.16
17.52
28.52
30.00
59
26.43
Return on assets%
13.55
13.62
16.53
15.76
17.34
16.94
15.57
14.20
12.39
13.66
25.31
14.20
14.89
43
85.72
EPS¥
68.02
75.13
73.48
76.45
81.75
90.82
87.74
96.57
101.52
113.88
92.40
6.85%
5.58%
—
10.19
EPS growth%
24.62
21.81
19.82
17.92
16.49
15.03
14.57
13.07
13.32
11.12
8.65
13.32
15.76
21
118.04
Bookvalue per sh¥
140.48
161.85
169.37
165.27
185.58
174.42
171.15
192.04
225.35
261.70
149.74
7.12%
5.93%
—
67.39
FCF per share¥
162.31
178.78
175.55
179.14
179.40
180.57
190.52
217.41
224.14
264.35
52.04
8.06%
6.16%
—
194.49
Dividend per sh¥
88.55
96.07
101.27
100.48
96.59
95.08
97.99
101.40
115.12
120.92
62.88
4.60%
2.54%
—
21.14
Div yield (avg)%
17.77
16.58
16.33
18.31
16.98
15.66
17.62
15.22
15.42
15.27
10.22
15.42
16.45
69
22.50
Payout ratio%
12.71
10.24
8.29
9.33
9.47
9.39
11.04
11.28
10.59
10.98
26.97
10.98
10.42
79
4.501
Shares (diluted)M
5.093
5.850
5.911
6.019
6.026
6.518
6.742
6.415
7.252
7.823
4.509
5.36%
4.25%
70
20.82
Buyback yield%
23.74
25.27
22.76
20.13
19.52
21.62
23.28
24.57
24.71
22.70
8.00
23.28
23.02
70
1.322
D/E ratiox
0.597
0.573
0.566
0.612
0.653
0.705
0.669
0.630
0.653
0.618
0.514
0.653
0.624
79
2.164
Enterprise value¥B
2.611
2.886
2.903
3.142
2.938
2.931
2.758
2.982
3.058
2.948
0.323
0.07%
1.73%
28
0.740
LT debt¥B
2.440
2.588
2.691
2.926
2.886
2.804
2.677
2.681
2.974
3.011
2.723
0.85%
2.51%
20
Revenue
¥2.584B
6.13%
1.00×
Cost of revenue
¥1.624B
5.93%
0.98×
Operating expenses
¥468.7M
6.92%
1.08×
Cash and investments
19.28%
Property and equipment
17.26%
Goodwill & intangibles
15.13%
Spread over hurdle
(1.12%)