1.358
Revenue¥B
3.985
4.135
4.251
4.488
4.596
4.818
5.079
5.366
5.505
5.852
1.444
4.95%
4.59%
63
19.01
Revenue growth%
9.62
8.15
6.10
5.49
8.02
8.17
7.60
4.67
7.14
4.63
2.13
7.14
7.37
9
6.81
Gross margin%
17.04
18.66
19.71
17.47
15.07
13.89
14.46
12.37
10.78
13.67
26.73
13.67
14.77
35
20.06
Operating margin%
8.15
9.81
7.48
6.69
7.11
6.76
6.40
4.39
2.67
2.73
3.56
4.39
6.73
38
4.05
Net margin%
3.06
4.80
6.51
6.58
5.90
5.42
6.40
6.78
7.98
8.86
8.40
6.78
6.46
7
7.415
P/E ratio (avg)x
46.15
47.96
50.60
51.49
58.92
57.21
65.41
77.57
89.30
86.57
37.74
77.57
58.07
78
30.10
EV/EBITx
30.87
31.69
30.33
28.25
27.82
31.11
29.01
29.92
34.22
36.39
13.37
31.11
30.60
64
5.49
FCF yield (avg)%
16.51
13.83
14.90
12.50
13.59
11.27
12.72
11.99
13.15
10.18
6.34
11.99
12.94
78
21.14
FCF margin%
23.14
21.50
23.57
22.94
24.44
22.75
22.50
19.97
17.75
17.11
6.93
19.97
22.62
51
1.480
FCF / Net incomex
1.553
1.571
1.616
1.560
1.417
1.288
1.327
1.286
1.151
1.252
0.766
1.286
1.372
26
29.77
ROIC%
18.31
17.78
19.90
19.62
19.58
21.84
19.03
17.71
15.78
16.57
13.65
17.71
18.67
33
7.52
Return on equity%
21.62
21.25
19.51
17.35
19.38
19.36
17.98
18.79
16.15
14.64
14.66
17.98
19.07
84
9.48
Return on assets%
21.98
21.53
23.17
21.83
20.95
23.40
21.76
22.49
22.81
20.00
4.40
22.49
21.90
44
205.71
EPS¥
387.94
434.04
483.43
497.80
573.96
689.86
762.10
905.91
1,004
1,143
219.58
14.77%
11.32%
—
14.65
EPS growth%
7.99
9.30
8.46
5.66
3.48
4.25
3.69
5.64
8.54
7.78
23.25
5.64
6.72
44
335.95
Bookvalue per sh¥
308.15
326.12
351.19
385.29
402.30
350.17
334.54
341.47
335.95
326.27
78.13
(4.10%)
1.50%
—
166.32
FCF per share¥
213.25
200.42
228.75
215.07
234.82
247.33
240.38
245.01
223.17
226.12
251.14
(0.75%)
1.62%
—
344.67
Dividend per sh¥
114.96
116.58
124.12
119.23
125.72
109.09
110.50
107.44
99.64
87.54
363.08
(6.98%)
(3.54%)
—
27.09
Div yield (avg)%
12.98
12.98
13.07
10.52
12.51
11.27
11.71
11.03
12.46
9.50
11.36
11.27
12.08
65
19.81
Payout ratio%
6.08
3.94
3.18
3.01
2.12
2.94
2.79
1.52
3.13
1.60
5.33
2.79
2.97
58
7.875
Shares (diluted)M
7.107
6.747
6.805
7.405
6.663
6.107
6.378
5.901
6.431
6.025
8.157
(1.99%)
(1.01%)
46
3.72
Buyback yield%
13.78
16.08
17.82
19.41
19.57
18.77
17.86
16.28
16.84
17.22
25.52
17.22
17.52
51
1.162
D/E ratiox
0.712
0.728
0.746
0.745
0.661
0.710
0.666
0.651
0.691
0.718
1.304
0.691
0.711
56
1.953
Enterprise value¥B
0.522
0.562
0.632
0.750
0.735
0.757
0.907
0.920
1.113
1.124
3.582
8.86%
9.44%
62
4.068
LT debt¥B
2.712
2.837
3.219
3.422
3.662
3.554
4.009
4.086
4.097
3.786
0.597
0.67%
2.92%
28
Revenue
¥5.852B
4.59%
1.00×
Cost of revenue
¥3.099B
4.38%
0.98×
Operating expenses
¥1.110B
4.63%
1.00×
Property and equipment
18.61%
Cash and investments
13.45%
Spread over hurdle
22.76%