7.012
Revenue¥B
39.38
39.66
39.72
39.50
39.79
41.27
41.82
43.14
44.24
44.10
7.722
2.07%
1.29%
93
3.71
Revenue growth%
13.54
11.21
12.82
15.33
17.53
18.02
16.57
19.52
17.59
19.84
5.00
18.02
17.05
91
19.51
Gross margin%
18.11
18.26
20.45
19.26
16.44
17.52
20.30
21.15
22.47
24.07
24.15
21.15
19.78
39
2.72
Operating margin%
31.91
32.07
32.13
30.06
28.41
27.54
29.17
29.46
32.04
33.65
26.29
29.46
30.98
28
19.69
Net margin%
1.70
3.99
5.29
4.08
3.32
3.87
1.52
0.52
0.99
0.62
25.15
0.99
2.51
7
11.70
P/E ratio (avg)x
60.42
70.08
77.75
75.12
87.25
86.89
93.38
110.7
113.5
117.7
9.114
110.7
87.07
51
9.232
EV/EBITx
39.81
38.44
45.55
47.28
49.20
48.44
46.47
51.72
54.78
61.05
25.03
51.72
47.86
8
6.90
FCF yield (avg)%
25.20
23.58
22.08
21.39
23.46
22.93
20.80
20.55
19.67
22.64
19.28
20.80
22.36
40
19.97
FCF margin%
0.40
2.94
3.86
1.06
3.01
1.19
3.42
3.29
5.91
8.82
12.04
3.42
3.15
65
0.776
FCF / Net incomex
1.799
1.931
1.800
1.811
1.596
1.594
1.661
1.625
1.757
1.591
1.515
1.625
1.709
35
16.83
ROIC%
22.80
23.86
26.25
27.25
25.70
27.11
27.68
25.82
24.20
25.79
27.69
25.82
25.80
92
26.37
Return on equity%
23.61
25.45
28.41
26.41
26.26
24.26
22.17
22.83
25.33
24.74
13.88
24.26
25.04
80
3.12
Return on assets%
14.39
15.96
17.81
19.74
19.86
22.20
19.64
20.63
19.50
19.12
12.28
19.64
19.57
86
306.55
EPS¥
492.06
501.38
515.14
522.77
496.63
532.66
463.48
502.58
504.62
517.73
336.97
0.84%
0.09%
—
24.87
EPS growth%
0.40
0.40
0.92
0.40
0.40
0.40
0.40
2.06
4.64
7.55
16.04
2.06
0.40
68
367.46
Bookvalue per sh¥
288.27
286.77
334.69
358.04
407.90
481.64
509.39
546.64
536.20
584.05
199.30
7.44%
7.22%
—
506.23
FCF per share¥
923.48
970.38
1,169
1,169
1,214
1,386
1,455
1,670
1,621
1,720
268.48
7.22%
6.60%
—
566.92
Dividend per sh¥
310.32
296.91
279.49
288.71
257.07
237.19
215.42
220.24
206.81
188.94
311.14
(5.97%)
(5.03%)
—
7.29
Div yield (avg)%
11.90
9.56
9.81
7.08
6.55
5.12
2.60
2.95
0.45
1.03
8.61
2.60
5.84
87
6.28
Payout ratio%
20.37
20.36
20.55
23.29
24.37
23.66
24.79
22.73
22.21
23.83
2.16
23.66
23.01
69
29.56
Shares (diluted)M
40.91
44.73
51.07
52.30
56.80
55.26
62.73
63.64
72.91
82.63
29.58
7.79%
8.43%
22
29.79
Buyback yield%
19.05
21.85
21.48
22.46
22.60
21.45
20.00
22.86
21.41
19.01
6.97
21.41
21.47
76
1.365
D/E ratiox
1.041
1.022
1.082
1.213
1.259
1.322
1.268
1.376
1.604
1.830
1.429
1.376
1.263
38
24.09
Enterprise value¥B
20.94
23.48
22.65
24.68
27.96
27.61
30.13
33.02
36.56
39.90
8.641
7.37%
7.10%
70
4.933
LT debt¥B
44.95
51.21
50.51
51.41
60.38
67.90
75.03
87.49
93.75
94.28
37.22
9.32%
9.42%
9
Revenue
¥44.10B
1.29%
1.00×
Cost of revenue
¥30.87B
1.31%
1.00×
Operating expenses
¥8.207B
1.10%
0.98×
Cash and investments
20.48%
Property and equipment
16.80%
Spread over hurdle
(5.00%)