143.6
Revenue¥B
326.6
319.5
316.2
314.2
315.4
315.3
319.5
317.3
311.1
313.6
151.5
(0.12%)
(0.22%)
74
12.68
Revenue growth%
17.51
18.17
15.80
13.67
12.92
15.90
14.95
17.61
16.93
17.22
27.99
16.93
16.41
74
8.81
Gross margin%
13.79
12.69
11.42
14.08
13.36
14.76
12.19
13.21
14.72
13.03
2.88
13.21
13.28
31
26.65
Operating margin%
15.99
14.24
16.86
17.47
19.92
21.63
20.11
19.28
17.62
20.15
4.83
20.11
18.45
39
3.70
Net margin%
23.28
25.71
23.33
23.89
24.73
25.04
25.67
24.56
27.08
25.01
18.48
25.04
24.87
8
6.212
P/E ratio (avg)x
7.703
8.298
9.035
9.406
8.506
8.235
7.247
7.554
7.960
7.767
17.51
7.767
8.098
54
10.38
EV/EBITx
8.002
8.957
9.132
9.780
11.09
10.72
11.41
12.22
11.64
12.54
8.958
11.64
10.91
79
21.51
FCF yield (avg)%
20.06
20.18
22.21
21.73
22.91
22.55
22.60
24.30
23.61
22.49
22.74
22.60
22.52
18
12.77
FCF margin%
7.05
8.97
10.31
9.09
10.61
12.54
14.52
14.44
16.49
15.96
23.19
14.52
11.58
65
0.183
FCF / Net incomex
1.895
1.820
2.067
2.340
2.327
2.459
2.293
2.302
2.486
2.727
0.935
2.459
2.315
58
23.71
ROIC%
31.74
31.64
32.77
35.39
37.33
39.95
40.70
42.56
40.92
38.53
29.81
40.70
37.93
87
25.12
Return on equity%
26.31
28.23
27.04
24.59
23.83
20.99
18.18
15.23
13.36
15.54
17.55
15.54
22.41
70
6.81
Return on assets%
5.43
6.01
3.24
2.06
0.40
3.14
4.10
3.22
3.55
3.16
18.28
3.22
3.23
32
46.33
EPS¥
421.96
417.57
476.90
567.89
645.31
761.93
770.72
798.76
856.55
848.05
49.74
5.62%
7.74%
—
2.79
EPS growth%
22.00
19.25
21.72
24.00
23.46
24.87
26.81
29.23
29.33
30.39
6.15
29.23
24.44
35
179.99
Bookvalue per sh¥
190.61
200.39
200.31
187.94
167.88
146.72
161.29
158.66
153.92
164.71
171.46
(0.38%)
(2.78%)
—
263.72
FCF per share¥
394.65
408.66
462.02
492.10
549.63
564.18
575.57
650.28
629.63
588.56
178.51
1.38%
4.16%
—
170.83
Dividend per sh¥
250.33
260.68
248.76
236.56
223.64
228.75
215.99
236.34
218.60
227.23
134.46
0.32%
(0.43%)
—
22.42
Div yield (avg)%
33.28
34.21
34.88
35.09
33.05
35.78
37.68
37.94
39.18
37.56
26.18
37.68
35.44
51
15.29
Payout ratio%
28.66
27.48
28.12
25.54
27.54
25.23
24.46
25.86
27.65
26.31
21.79
25.86
26.90
36
670.1
Shares (diluted)M
698.7
654.7
596.7
649.9
637.4
648.3
580.3
538.5
571.5
605.8
701.5
(1.01%)
(1.89%)
27
12.63
Buyback yield%
25.22
27.70
30.14
29.75
32.25
30.05
29.81
31.11
33.80
35.67
10.78
31.11
30.09
16
0.434
D/E ratiox
0.957
0.914
0.792
0.695
0.666
0.716
0.756
0.660
0.711
0.660
1.270
0.711
0.713
5
11.97
Enterprise value¥B
172.5
176.4
189.9
206.6
231.6
245.1
242.0
224.4
255.6
251.5
19.72
1.66%
3.94%
40
102.9
LT debt¥B
189.4
203.7
190.8
170.6
180.1
195.1
193.9
171.7
180.7
181.2
26.95
0.12%
0.08%
72
Revenue
¥313.6B
(0.22%)
1.00×
Cost of revenue
¥219.1B
(0.03%)
1.02×
Operating expenses
¥47.34B
0.02%
1.02×
Cash and investments
19.82%
Property and equipment
16.44%
Spread over hurdle
22.62%