0.103
Revenue¥B
1.230
1.226
1.215
1.200
1.206
1.200
1.240
1.232
1.236
1.235
0.113
0.48%
0.22%
17
12.88
Revenue growth%
19.66
17.77
20.72
17.78
17.84
18.81
19.05
20.58
21.80
24.39
14.52
20.58
19.35
6
4.11
Gross margin%
6.81
6.68
6.71
8.75
7.83
9.37
9.15
7.30
6.04
7.03
29.06
7.30
7.17
68
16.28
Operating margin%
16.24
15.73
14.47
12.88
12.07
14.90
17.31
16.74
15.27
17.84
13.23
16.74
15.50
44
29.32
Net margin%
19.77
16.86
14.24
16.80
17.64
15.83
17.65
19.60
16.67
18.20
11.55
17.65
17.25
24
13.79
P/E ratio (avg)x
24.11
25.92
27.19
30.24
35.53
42.22
49.45
48.98
55.75
61.06
10.58
49.45
38.88
32
9.563
EV/EBITx
32.42
33.76
33.35
35.26
39.33
45.77
45.36
51.23
52.85
60.25
15.49
51.23
42.35
65
20.18
FCF yield (avg)%
26.50
26.33
26.29
27.41
25.24
26.21
26.68
28.48
30.43
28.75
18.12
28.48
26.59
69
20.02
FCF margin%
14.63
16.81
14.93
12.27
10.56
11.38
9.07
11.83
11.08
12.23
13.54
11.38
12.03
27
1.480
FCF / Net incomex
0.367
0.424
0.484
0.489
0.530
0.553
0.595
0.680
0.793
0.885
1.706
0.680
0.541
9
15.84
ROIC%
19.49
20.65
18.94
18.24
19.67
18.76
18.82
16.76
14.79
12.95
12.13
16.76
18.79
87
14.42
Return on equity%
12.43
9.89
8.86
5.90
8.88
11.48
13.88
11.20
8.37
7.78
28.30
11.20
9.38
56
4.85
Return on assets%
21.08
23.64
26.19
29.00
26.09
26.73
25.68
23.40
21.09
19.55
6.32
23.40
24.66
16
607.38
EPS¥
465.03
448.86
439.96
483.12
446.50
491.96
505.73
559.01
593.76
583.68
655.85
5.50%
3.44%
—
16.78
EPS growth%
24.77
22.28
24.15
25.60
27.22
28.77
29.70
29.57
30.53
29.36
7.28
29.57
28.00
15
459.81
Bookvalue per sh¥
989.92
968.93
980.78
1,121
1,172
1,201
1,393
1,421
1,553
1,796
197.65
8.91%
6.06%
—
559.48
FCF per share¥
553.70
572.88
680.62
718.28
693.41
772.55
880.78
910.58
887.51
1,054
521.54
8.74%
6.26%
—
546.40
Dividend per sh¥
521.75
605.08
610.67
605.16
605.21
651.82
672.56
696.07
689.93
659.88
165.19
1.74%
1.89%
—
29.07
Div yield (avg)%
26.83
24.29
27.14
27.58
27.98
27.79
29.38
27.85
29.12
31.15
8.21
29.12
27.82
80
23.50
Payout ratio%
23.55
26.40
26.04
26.18
25.25
23.85
25.92
28.65
28.38
26.08
14.02
26.08
26.06
7
1.965
Shares (diluted)M
2.540
2.466
2.735
3.027
3.525
4.164
4.506
5.138
6.073
6.141
1.973
11.74%
9.67%
23
24.93
Buyback yield%
11.05
13.53
12.65
10.48
12.75
9.93
8.31
9.40
11.86
13.24
12.84
9.93
11.45
13
0.311
D/E ratiox
1.148
1.281
1.184
1.238
1.370
1.261
1.138
1.215
1.220
1.248
0.688
1.220
1.229
51
0.384
Enterprise value¥B
0.535
0.525
0.553
0.538
0.528
0.518
0.495
0.537
0.585
0.518
1.087
(0.36%)
(0.36%)
8
641.7
LT debt¥M
874.2
765.3
719.3
741.3
765.4
817.1
733.5
650.7
710.3
621.5
318.3
(4.08%)
(2.88%)
48
Revenue
¥1.235B
0.22%
1.00×
Cost of revenue
¥776.2M
0.30%
1.01×
Operating expenses
¥178.9M
0.42%
1.02×
Cash and investments
18.13%
Property and equipment
15.13%
Spread over hurdle
11.05%