1.876
Revenue¥B
2.789
2.909
3.085
3.217
3.439
3.516
3.759
3.883
4.067
4.324
2.005
4.69%
4.97%
49
4.69
Revenue growth%
3.11
1.68
0.40
0.71
0.40
3.40
2.36
3.25
0.63
2.31
27.23
2.36
2.00
49
13.32
Gross margin%
29.47
29.26
31.95
33.79
34.98
34.92
33.80
36.29
36.78
35.05
23.00
35.05
34.36
88
27.70
Operating margin%
8.24
10.22
10.15
12.86
10.10
10.04
9.06
9.54
12.29
11.54
13.38
10.04
10.12
25
8.95
Net margin%
9.02
8.63
8.68
6.48
6.61
7.08
8.90
7.28
6.30
8.08
15.90
7.28
7.68
67
16.40
P/E ratio (avg)x
50.83
55.41
63.05
71.13
75.78
86.34
99.40
104.9
104.5
125.3
24.04
104.5
81.06
62
35.99
EV/EBITx
38.32
36.93
41.18
46.91
54.36
53.56
62.61
70.74
80.22
89.56
19.82
70.74
53.96
12
14.74
FCF yield (avg)%
12.69
14.01
12.38
14.53
17.38
14.44
12.74
12.61
10.47
13.24
22.40
12.74
12.99
64
24.68
FCF margin%
19.02
21.23
23.70
21.15
20.10
20.46
19.06
21.62
20.80
23.12
19.10
20.80
20.97
34
1.090
FCF / Net incomex
0.580
0.550
0.619
0.658
0.758
0.840
0.908
0.948
1.044
1.022
0.772
0.948
0.799
30
2.62
ROIC%
1.37
2.52
2.68
1.75
3.21
3.01
4.14
5.33
3.27
4.29
8.70
4.14
3.11
23
6.36
Return on equity%
31.82
33.82
32.08
33.90
35.64
35.34
37.20
38.74
36.51
33.94
8.75
36.51
34.64
11
25.07
Return on assets%
24.91
22.54
25.15
24.85
22.16
24.35
23.20
22.71
21.61
21.18
15.64
22.71
22.96
11
218.16
EPS¥
801.85
768.29
847.25
828.96
831.18
791.56
886.63
912.98
847.55
905.39
231.90
1.73%
1.94%
—
3.67
EPS growth%
26.12
25.80
26.12
24.45
22.64
20.51
19.77
18.56
18.60
18.64
15.59
18.64
21.58
44
622.20
Bookvalue per sh¥
240.37
249.96
270.95
259.19
296.89
295.13
305.85
324.10
312.38
363.20
471.23
4.11%
3.72%
—
217.91
FCF per share¥
416.29
386.03
383.74
383.92
394.81
403.39
429.39
461.27
476.58
506.86
116.04
5.12%
1.80%
—
699.24
Dividend per sh¥
1,438
1,683
1,758
1,719
2,026
2,190
2,457
2,883
3,034
3,023
637.77
8.34%
8.12%
—
27.95
Div yield (avg)%
30.06
29.28
32.00
33.09
32.72
33.50
36.08
36.33
39.01
37.77
17.71
36.33
33.30
53
20.53
Payout ratio%
20.09
18.95
20.69
18.71
20.50
17.92
16.25
15.46
16.45
15.32
29.00
16.25
18.31
51
2.450
Shares (diluted)M
2.343
2.089
1.953
2.106
2.171
1.947
2.013
1.888
1.889
1.807
2.410
(3.60%)
(2.26%)
19
2.43
Buyback yield%
22.92
23.63
23.75
21.21
20.56
18.88
18.36
17.09
19.76
20.67
9.68
18.88
20.62
70
1.401
D/E ratiox
1.129
1.094
1.223
1.249
1.323
1.230
1.308
1.497
1.414
1.494
1.303
1.414
1.278
41
4.439
Enterprise value¥B
1.113
1.226
1.408
1.599
1.858
1.822
2.039
2.022
2.180
2.360
2.167
4.90%
8.59%
30
3.081
LT debt¥B
3.831
3.783
3.932
4.269
4.796
5.448
5.366
5.043
5.187
5.264
1.369
1.88%
4.20%
66
Revenue
¥4.324B
4.97%
1.00×
Cost of revenue
¥2.474B
4.87%
0.99×
Operating expenses
¥569.4M
4.96%
1.00×
Property and equipment
19.44%
Cash and investments
18.02%
Spread over hurdle
17.03%