1.952
Revenue¥B
2.563
2.621
2.623
2.597
2.656
2.723
2.761
2.863
2.901
3.008
2.114
2.52%
1.92%
48
28.81
Revenue growth%
20.68
21.00
22.60
19.69
18.62
20.77
18.54
19.28
20.31
19.52
4.59
19.52
20.00
28
22.12
Gross margin%
0.50
3.33
5.83
7.89
10.58
10.23
12.47
12.71
15.40
17.49
16.12
12.71
10.40
57
21.00
Operating margin%
12.67
13.99
11.99
12.37
13.08
15.54
14.85
15.52
12.74
12.56
24.64
14.85
12.91
15
25.94
Net margin%
14.49
13.62
12.36
11.76
9.46
11.50
11.29
11.55
13.37
11.78
10.23
11.55
11.77
67
24.29
P/E ratio (avg)x
11.71
11.11
11.52
11.09
12.88
13.13
14.81
15.25
17.51
17.17
17.18
15.25
13.01
66
36.40
EV/EBITx
26.49
26.74
26.19
25.50
23.34
23.68
21.99
21.51
23.84
25.01
14.91
23.68
24.43
70
2.62
FCF yield (avg)%
7.08
7.18
5.02
4.60
4.97
5.03
5.91
8.33
6.72
8.05
15.33
6.72
6.32
28
4.04
FCF margin%
26.24
28.46
26.04
26.68
27.65
27.00
26.45
27.63
29.55
28.21
7.75
27.63
27.31
50
1.133
FCF / Net incomex
1.405
1.519
1.497
1.749
1.832
2.085
2.286
2.672
3.006
3.106
1.291
2.672
1.958
63
10.51
ROIC%
14.09
15.67
18.47
17.76
17.40
15.85
18.75
19.53
18.86
17.16
20.21
18.75
17.58
32
28.63
Return on equity%
19.26
18.46
21.04
21.71
20.31
20.21
17.51
17.65
15.76
18.12
21.69
17.65
18.86
49
21.49
Return on assets%
0.40
1.93
2.64
2.30
1.36
0.40
1.55
2.60
1.62
0.40
27.82
1.55
1.59
51
352.04
EPS¥
374.12
409.92
393.72
395.07
416.78
430.57
425.28
453.71
417.21
420.44
381.23
0.17%
1.65%
—
14.61
EPS growth%
9.56
7.71
7.47
9.74
11.88
13.74
11.94
10.67
13.12
14.39
17.13
13.12
11.27
64
412.55
Bookvalue per sh¥
154.47
150.20
145.25
150.50
155.96
153.86
171.87
192.64
192.64
182.05
237.56
3.14%
2.44%
—
401.47
FCF per share¥
158.15
172.56
191.67
180.67
198.26
186.13
170.40
180.73
163.96
164.31
411.78
(3.69%)
1.16%
—
62.49
Dividend per sh¥
78.04
78.76
85.88
86.03
84.96
80.38
83.50
78.54
83.09
79.14
258.19
(1.41%)
(0.18%)
—
24.71
Div yield (avg)%
1.96
0.47
1.64
0.63
1.60
3.73
0.78
3.12
4.87
7.78
4.89
3.73
1.80
81
14.63
Payout ratio%
18.15
20.70
20.01
22.66
23.23
25.39
25.89
23.72
21.63
22.72
12.39
23.72
22.69
9
6.315
Shares (diluted)M
6.917
7.677
7.602
8.071
7.569
7.152
7.924
7.987
8.502
9.581
5.996
4.83%
4.25%
83
20.77
Buyback yield%
9.86
10.78
8.71
6.34
6.66
8.59
10.47
11.76
13.67
11.07
6.19
11.07
10.16
54
1.091
D/E ratiox
2.515
2.582
3.005
3.324
3.671
4.312
4.103
4.824
5.079
5.431
0.509
4.824
3.887
78
0.996
Enterprise value¥B
3.664
4.022
4.633
4.749
5.143
5.448
5.600
6.151
6.346
6.086
1.784
3.42%
6.22%
84
1.037
LT debt¥B
2.573
2.745
2.883
3.313
3.464
3.889
4.398
4.069
4.139
4.639
1.704
6.02%
5.34%
38
Revenue
¥3.008B
1.92%
1.00×
Cost of revenue
¥1.429B
1.71%
0.98×
Operating expenses
¥499.1M
2.16%
1.02×
Cash and investments
18.32%
Property and equipment
15.11%
Spread over hurdle
16.03%