0.964
Revenue¥B
3.214
3.488
3.758
4.143
4.459
4.872
5.157
5.554
6.154
6.666
1.051
8.37%
8.19%
72
15.46
Revenue growth%
7.78
9.24
9.89
10.63
9.41
11.99
10.35
8.62
7.72
10.38
5.01
10.35
9.65
37
4.71
Gross margin%
22.31
20.78
17.95
17.27
17.87
15.59
16.47
15.34
12.64
12.94
17.48
15.34
16.87
34
25.96
Operating margin%
13.95
12.62
14.65
16.84
15.36
16.81
19.12
21.32
22.10
25.04
26.12
21.32
16.82
45
9.27
Net margin%
14.47
13.75
12.27
9.34
9.22
9.46
11.48
9.37
8.47
8.18
22.00
9.37
9.41
52
6.989
P/E ratio (avg)x
17.09
18.96
21.97
24.69
27.17
32.03
33.40
36.49
35.60
39.34
31.31
35.60
29.60
51
32.39
EV/EBITx
38.25
39.91
40.74
42.43
43.13
47.87
50.14
47.40
44.29
47.78
25.40
47.78
43.71
77
7.71
FCF yield (avg)%
24.71
25.48
26.73
26.01
24.24
21.48
23.01
25.56
23.85
23.96
14.24
23.85
24.47
90
9.45
FCF margin%
22.64
20.29
19.28
19.28
18.65
17.53
19.62
18.11
20.18
22.81
5.71
19.62
19.45
55
0.235
FCF / Net incomex
0.816
0.880
1.030
1.193
1.399
1.577
1.778
1.740
1.861
2.136
0.419
1.778
1.488
47
7.41
ROIC%
14.04
13.83
14.85
14.04
12.52
14.10
15.63
17.52
15.88
16.67
27.02
15.88
14.48
72
12.75
Return on equity%
27.58
27.79
25.06
24.84
22.71
22.92
21.97
19.92
18.97
18.69
13.10
19.92
22.81
26
5.79
Return on assets%
15.56
13.49
10.69
12.90
13.34
15.82
16.21
15.06
17.23
18.50
2.96
16.21
15.31
93
71.47
EPS¥
194.31
208.50
237.95
258.00
288.35
289.38
277.13
293.13
280.35
265.63
73.13
(1.63%)
4.95%
—
16.04
EPS growth%
20.94
22.09
24.19
26.10
27.43
25.61
27.04
29.45
30.74
33.01
19.12
29.45
26.57
76
207.72
Bookvalue per sh¥
228.66
243.94
254.18
281.57
297.22
310.69
334.75
315.08
351.82
392.94
146.36
5.74%
5.99%
—
82.76
FCF per share¥
205.14
208.16
203.85
213.43
222.21
241.22
270.56
281.55
275.34
297.61
146.67
6.02%
3.58%
—
203.62
Dividend per sh¥
173.01
173.58
188.50
203.54
186.70
172.62
158.91
136.45
138.07
129.01
86.98
(7.12%)
(2.58%)
—
11.87
Div yield (avg)%
30.46
28.43
30.30
30.69
33.28
33.25
31.72
33.64
33.33
31.82
17.87
33.25
31.77
54
6.43
Payout ratio%
19.92
17.35
18.29
20.06
20.88
22.68
20.00
19.70
22.61
22.27
14.25
22.27
20.03
65
13.39
Shares (diluted)M
23.96
27.51
32.34
35.52
38.55
42.82
47.31
51.63
56.68
54.35
13.72
7.11%
10.20%
27
9.16
Buyback yield%
8.37
11.25
13.44
13.44
13.96
13.76
16.37
18.62
16.41
16.48
9.09
16.41
13.86
64
1.384
D/E ratiox
1.871
1.792
1.843
1.817
1.979
1.893
2.190
2.086
2.298
2.188
1.157
2.188
1.936
82
1.826
Enterprise value¥B
1.482
1.433
1.303
1.127
1.039
0.975
0.881
0.847
0.881
0.850
3.698
(3.92%)
(5.60%)
9
4.623
LT debt¥B
5.496
5.656
5.858
6.160
6.948
6.594
6.553
7.451
8.178
8.519
2.130
4.16%
4.96%
11
Revenue
¥6.666B
8.19%
1.00×
Cost of revenue
¥3.225B
8.09%
0.99×
Operating expenses
¥1.465B
8.54%
1.03×
Cash and investments
16.07%
Property and equipment
15.33%
Spread over hurdle
13.46%