2.863
Revenue¥B
16.27
16.59
17.43
17.95
18.13
18.75
19.38
19.50
20.19
20.68
3.032
2.67%
2.87%
42
29.35
Revenue growth%
29.39
29.55
28.33
28.87
29.37
31.77
29.55
28.02
26.99
27.20
3.32
28.02
29.12
30
18.62
Gross margin%
21.10
20.55
18.23
18.26
15.76
15.06
13.49
12.29
10.62
8.44
8.55
12.29
15.41
28
17.16
Operating margin%
23.54
24.89
27.40
24.69
22.65
19.71
20.03
19.08
16.59
18.90
12.96
19.08
21.34
47
10.27
Net margin%
19.17
19.01
19.07
17.71
17.30
19.01
21.67
24.22
25.21
28.20
21.64
24.22
19.12
71
34.61
P/E ratio (avg)x
17.16
19.08
17.04
17.59
16.77
17.75
19.72
20.25
19.78
18.29
20.82
19.72
18.02
13
29.43
EV/EBITx
29.08
31.47
30.25
31.22
31.91
29.64
33.88
33.46
32.57
31.52
12.83
32.57
31.50
52
16.54
FCF yield (avg)%
26.11
27.50
28.91
27.38
28.70
27.39
25.05
22.91
24.36
24.78
29.91
24.78
26.75
26
9.31
FCF margin%
17.72
18.25
19.14
19.86
18.54
17.20
19.91
21.54
18.92
20.24
3.25
19.91
19.03
69
0.398
FCF / Net incomex
0.593
0.641
0.544
0.542
0.589
0.533
0.524
0.452
0.430
0.402
0.993
0.452
0.538
47
29.99
ROIC%
8.88
10.29
12.39
13.79
14.41
13.39
12.59
10.64
12.96
14.08
3.08
12.96
12.78
10
4.89
Return on equity%
8.76
11.69
11.92
12.32
14.43
13.99
16.84
17.73
16.11
14.36
14.34
16.11
14.17
48
26.58
Return on assets%
14.91
16.91
16.37
15.48
13.66
16.33
18.85
21.29
19.21
21.31
3.26
19.21
16.64
9
168.48
EPS¥
608.21
672.53
632.57
719.46
807.78
820.75
798.39
923.48
976.85
950.55
172.39
3.31%
4.66%
—
25.67
EPS growth%
17.31
19.84
18.01
15.89
13.06
14.87
17.25
18.55
18.14
17.65
11.22
17.65
17.48
93
459.65
Bookvalue per sh¥
574.05
559.71
527.01
477.99
466.07
451.76
423.04
464.94
441.18
490.71
285.16
1.04%
(2.01%)
—
125.44
FCF per share¥
539.49
546.65
536.67
588.07
667.58
688.26
700.17
672.75
755.89
742.88
391.93
2.16%
3.15%
—
659.29
Dividend per sh¥
1,180
1,363
1,402
1,401
1,577
1,592
1,868
1,887
1,856
2,007
363.57
4.94%
7.14%
—
10.61
Div yield (avg)%
14.34
15.47
16.15
13.47
14.27
12.85
15.17
16.17
16.77
14.31
3.52
15.17
14.76
20
3.88
Payout ratio%
21.41
19.35
18.13
19.30
16.67
16.65
19.11
20.09
21.60
22.98
3.34
20.09
19.32
36
11.73
Shares (diluted)M
13.39
13.84
15.35
14.47
16.62
15.73
17.81
19.61
21.69
20.61
11.31
4.40%
3.85%
30
8.79
Buyback yield%
19.16
16.83
14.19
14.76
16.96
14.69
15.13
17.18
15.29
12.67
16.74
15.13
15.21
94
1.032
D/E ratiox
2.826
2.898
3.226
3.464
4.045
4.586
4.745
4.619
5.576
5.573
0.598
4.745
4.316
25
12.30
Enterprise value¥B
24.38
25.40
27.89
28.68
27.23
25.64
27.30
28.44
26.93
25.30
6.742
(1.46%)
1.28%
60
11.14
LT debt¥B
4.057
3.890
4.294
4.867
5.271
5.501
5.687
5.868
6.396
7.002
9.050
5.84%
7.10%
69
Revenue
¥20.68B
2.87%
1.00×
Cost of revenue
¥11.22B
2.99%
1.01×
Operating expenses
¥2.873B
2.78%
0.99×
Cash and investments
17.72%
Property and equipment
15.17%
Spread over hurdle
63.00%