3.761
Revenue¥B
10.45
11.22
11.85
12.44
13.38
14.26
15.08
15.57
16.03
17.11
4.109
5.05%
5.47%
23
2.56
Revenue growth%
5.10
4.57
7.25
8.99
7.67
5.56
3.88
6.07
7.69
8.36
23.07
6.07
6.66
23
21.78
Gross margin%
12.25
12.88
14.51
13.35
15.37
14.52
12.32
14.13
16.41
14.08
28.40
14.13
14.11
35
25.09
Operating margin%
4.85
4.77
7.44
8.56
11.50
9.13
9.62
9.53
8.23
7.67
20.87
9.13
8.40
11
22.30
Net margin%
30.63
29.53
26.92
28.95
31.71
31.47
28.84
27.62
28.95
30.95
27.71
28.95
29.24
42
24.41
P/E ratio (avg)x
40.84
46.87
45.51
51.41
57.73
67.65
76.96
91.08
102.5
122.8
26.91
91.08
62.69
8
25.29
EV/EBITx
31.44
32.28
32.14
35.04
39.47
44.77
51.18
49.81
47.75
55.06
24.62
49.81
42.12
14
19.43
FCF yield (avg)%
3.09
0.69
0.40
1.66
3.00
1.45
1.91
0.77
0.40
0.71
25.97
0.77
1.11
60
21.52
FCF margin%
34.66
35.23
36.17
38.12
36.58
36.97
36.00
33.12
36.08
34.78
7.49
36.00
36.04
77
1.612
FCF / Net incomex
1.103
1.087
1.169
1.077
1.041
1.161
1.297
1.311
1.354
1.475
0.935
1.311
1.165
93
9.47
ROIC%
15.22
16.28
16.83
14.83
16.03
14.27
14.93
15.42
14.90
12.79
6.23
14.90
15.08
45
23.32
Return on equity%
22.78
21.28
20.73
22.43
19.88
17.21
18.11
17.60
19.50
17.45
19.51
17.60
19.69
25
4.06
Return on assets%
28.34
30.69
30.90
29.88
28.20
30.70
29.35
32.23
31.38
28.60
4.72
30.70
30.28
6
143.43
EPS¥
170.90
184.87
171.83
157.52
175.83
184.83
190.96
179.16
173.86
161.02
150.88
(1.74%)
(1.43%)
—
29.34
EPS growth%
5.14
2.75
0.87
1.07
3.46
1.70
1.67
0.40
3.39
4.27
21.17
1.70
2.22
27
78.41
Bookvalue per sh¥
233.14
247.91
258.33
265.99
285.42
272.84
292.14
270.80
269.83
266.54
122.53
(1.36%)
2.28%
—
56.64
FCF per share¥
124.24
121.78
128.03
140.45
152.00
165.47
195.89
191.43
192.64
218.20
74.65
7.50%
6.83%
—
156.99
Dividend per sh¥
96.21
102.95
105.44
113.75
118.72
106.68
120.73
131.56
149.35
134.89
87.94
2.59%
3.36%
—
20.30
Div yield (avg)%
27.50
29.68
29.97
31.00
29.93
28.06
27.45
30.17
27.47
25.22
16.76
27.47
28.87
53
25.22
Payout ratio%
0.59
1.89
1.61
4.38
6.08
6.37
9.09
8.45
7.61
7.48
9.63
7.61
6.23
72
15.89
Shares (diluted)M
16.67
16.13
15.81
17.11
18.57
19.68
18.71
18.52
20.78
19.27
15.44
0.74%
1.82%
39
11.78
Buyback yield%
22.79
24.20
21.40
23.21
20.83
21.91
19.53
20.93
19.38
19.66
14.17
19.66
21.17
12
1.695
D/E ratiox
1.005
1.180
1.297
1.541
1.595
1.836
2.062
1.962
2.235
2.544
0.463
2.062
1.715
74
11.48
Enterprise value¥B
18.56
20.48
24.01
26.68
29.42
31.03
36.66
39.77
45.72
47.01
3.519
9.83%
11.29%
33
12.64
LT debt¥B
1.514
1.668
1.863
2.012
2.351
2.680
2.873
3.040
3.474
3.878
6.042
10.53%
10.65%
35
Revenue
¥17.11B
5.47%
1.00×
Cost of revenue
¥11.87B
5.60%
1.01×
Operating expenses
¥3.913B
5.60%
1.01×
Cash and investments
16.40%
Property and equipment
14.63%
Spread over hurdle
(4.35%)