6.257
Revenue¥B
6.419
6.755
7.230
7.466
7.950
8.284
8.651
9.048
9.476
10.00
6.406
4.70%
4.97%
64
10.36
Revenue growth%
16.96
16.96
19.03
20.03
19.77
20.37
20.85
17.97
16.85
18.95
6.88
18.95
18.99
58
10.73
Gross margin%
23.49
21.75
23.26
23.97
24.61
21.89
19.04
20.81
21.40
19.79
8.01
20.81
21.82
8
11.18
Operating margin%
28.02
27.54
28.88
31.44
28.46
28.22
28.13
25.97
27.07
24.39
21.01
27.07
28.07
26
5.83
Net margin%
5.28
5.59
4.70
1.83
1.97
0.59
0.40
3.11
4.58
2.98
28.42
2.98
3.05
70
24.69
P/E ratio (avg)x
16.22
16.47
16.54
18.14
20.77
20.22
19.11
20.91
20.43
19.96
33.10
20.22
19.54
45
20.25
EV/EBITx
25.93
23.14
21.70
19.85
21.64
23.34
21.13
23.87
26.87
24.32
36.50
23.87
23.24
19
26.82
FCF yield (avg)%
6.73
4.90
7.08
9.17
10.40
12.58
14.81
16.13
13.98
13.58
22.04
13.98
11.49
15
3.29
FCF margin%
11.29
12.02
9.99
7.21
9.45
12.31
14.44
13.53
15.05
14.74
2.22
14.44
12.16
47
0.930
FCF / Net incomex
1.293
1.315
1.460
1.678
1.636
1.746
2.021
1.945
1.875
2.056
0.515
1.945
1.712
53
13.55
ROIC%
2.56
5.09
6.07
6.34
8.98
6.35
7.67
8.91
9.42
7.84
26.84
7.84
7.01
21
10.48
Return on equity%
16.26
13.46
10.50
10.98
9.63
8.39
5.97
5.41
5.54
7.16
11.96
5.97
9.01
27
26.17
Return on assets%
19.88
20.16
20.89
19.45
20.55
23.45
26.40
27.14
25.07
22.86
11.29
25.07
21.87
88
210.85
EPS¥
68.06
71.28
71.87
86.11
94.33
105.43
119.89
141.96
149.39
159.70
234.99
11.11%
9.85%
—
21.65
EPS growth%
0.40
0.40
0.40
1.33
2.27
4.70
6.54
8.80
6.12
5.42
5.12
6.12
3.49
93
32.84
Bookvalue per sh¥
274.43
307.86
336.52
316.32
329.32
315.39
357.06
358.74
373.00
416.65
192.42
4.82%
4.80%
—
139.92
FCF per share¥
38.64
41.18
42.28
39.80
37.61
37.85
34.76
30.26
26.66
23.72
121.97
(8.80%)
(5.46%)
—
202.36
Dividend per sh¥
57.87
57.79
67.78
72.99
85.98
101.84
107.27
120.28
125.93
123.32
109.00
7.48%
8.24%
—
4.50
Div yield (avg)%
20.08
22.40
22.73
20.05
18.02
20.98
22.26
19.95
21.78
21.56
25.85
21.56
21.27
13
11.02
Payout ratio%
11.31
12.12
13.45
11.87
9.45
8.24
7.19
8.10
6.33
3.83
12.55
7.19
8.85
5
24.66
Shares (diluted)M
28.64
32.51
34.36
37.36
40.98
48.28
55.00
58.19
58.80
64.54
24.06
9.51%
8.20%
39
26.52
Buyback yield%
18.57
18.21
16.66
13.93
15.83
14.46
16.16
17.80
20.49
22.57
20.79
17.80
17.23
60
0.176
D/E ratiox
1.158
1.128
1.171
1.326
1.284
1.456
1.675
1.978
2.028
2.164
0.675
1.978
1.391
16
3.175
Enterprise value¥B
1.028
0.922
1.008
0.915
0.874
0.805
0.844
0.943
1.018
1.015
2.799
3.04%
(1.21%)
11
7.298
LT debt¥B
7.897
8.947
10.41
10.77
12.20
11.93
11.69
11.47
12.24
14.33
3.406
3.27%
6.95%
65
Revenue
¥10.00B
4.97%
1.00×
Cost of revenue
¥5.475B
5.08%
1.01×
Operating expenses
¥1.099B
4.01%
0.91×
Cash and investments
17.63%
Property and equipment
17.58%
Goodwill & intangibles
15.52%
Spread over hurdle
21.19%