0.464
Revenue¥B
5.068
5.100
5.228
5.108
4.998
5.092
5.177
5.198
5.142
5.276
0.514
1.09%
0.31%
60
25.01
Revenue growth%
22.66
24.98
26.89
24.65
25.01
24.51
22.09
22.61
22.62
20.51
3.94
22.61
23.58
88
20.89
Gross margin%
8.58
11.18
11.27
12.91
14.88
15.94
13.69
10.86
12.37
13.78
20.91
13.69
12.64
93
29.35
Operating margin%
21.34
22.53
21.63
22.20
21.61
21.44
23.65
24.02
22.19
23.62
9.66
23.62
22.19
11
3.22
Net margin%
17.58
17.90
15.95
18.68
20.73
18.56
17.70
19.32
17.02
14.24
10.31
17.70
17.80
52
22.68
P/E ratio (avg)x
23.42
26.32
29.32
32.75
36.24
38.10
39.63
42.44
41.98
41.28
33.44
41.28
37.17
19
19.58
EV/EBITx
31.51
35.48
38.49
41.96
40.49
40.30
44.47
50.98
55.89
64.65
20.34
50.98
41.23
75
22.38
FCF yield (avg)%
30.01
29.86
28.22
25.28
23.81
25.56
28.27
29.58
30.62
30.30
27.53
29.58
28.93
68
28.29
FCF margin%
12.58
13.26
13.23
13.97
16.17
18.42
21.34
23.03
25.55
25.37
15.76
23.03
17.30
74
1.622
FCF / Net incomex
2.121
2.256
2.096
2.082
2.352
2.480
2.592
2.441
2.401
2.356
1.083
2.441
2.354
39
6.85
ROIC%
22.20
19.53
18.79
20.13
22.91
21.75
23.80
25.40
22.97
20.71
17.87
22.97
21.98
22
16.66
Return on equity%
21.95
20.31
22.57
24.18
25.89
27.89
25.32
25.00
25.73
27.32
25.92
25.73
25.16
67
22.22
Return on assets%
29.60
32.07
33.47
33.72
34.57
34.88
34.58
32.62
30.57
33.31
4.16
33.31
33.39
73
6.55
EPS¥
33.41
32.40
36.17
34.64
36.23
36.24
41.15
47.81
55.31
58.53
6.87
10.07%
5.20%
—
21.49
EPS growth%
12.83
14.28
12.32
14.03
12.09
13.98
14.25
14.28
14.71
16.99
23.71
14.28
14.14
41
40.40
Bookvalue per sh¥
65.36
72.19
79.34
87.48
90.22
93.47
96.35
112.55
122.16
136.01
13.21
8.56%
7.41%
—
18.14
FCF per share¥
54.23
60.52
57.69
59.77
58.97
58.63
55.90
60.09
65.65
65.85
16.12
2.23%
2.83%
—
23.77
Dividend per sh¥
57.55
57.62
55.73
64.18
71.66
76.76
74.05
81.58
87.90
98.03
25.78
6.47%
7.13%
—
18.10
Div yield (avg)%
20.82
18.65
21.03
22.88
24.40
26.79
27.20
24.68
23.42
24.08
26.68
24.68
23.75
17
23.91
Payout ratio%
29.28
29.64
28.88
30.28
32.26
31.44
29.49
27.93
29.39
32.13
9.37
29.49
29.56
86
46.52
Shares (diluted)M
53.06
53.13
60.86
62.99
65.31
65.32
69.07
70.48
73.86
68.69
44.58
1.01%
2.05%
70
20.96
Buyback yield%
1.76
0.50
1.61
4.26
6.26
6.96
4.79
4.87
4.85
2.91
13.08
4.85
4.52
20
1.443
D/E ratiox
0.744
0.729
0.803
0.735
0.812
0.751
0.682
0.728
0.690
0.720
1.676
0.720
0.732
75
3.062
Enterprise value¥B
2.005
2.141
2.222
1.898
1.691
1.679
1.644
1.611
1.506
1.395
1.045
(3.78%)
(3.12%)
11
1.874
LT debt¥B
1.476
1.602
1.618
1.448
1.564
1.525
1.558
1.557
1.635
1.766
0.441
2.45%
2.29%
92
Revenue
¥5.276B
0.31%
1.00×
Cost of revenue
¥3.077B
0.05%
0.97×
Operating expenses
¥680.1M
1.20%
1.09×
Property and equipment
16.58%
Cash and investments
14.22%
Spread over hurdle
25.86%