3.232
Revenue¥B
8.387
8.319
8.479
8.288
8.146
7.949
8.027
8.062
7.864
7.699
3.315
(1.12%)
(0.65%)
36
25.20
Revenue growth%
27.19
29.00
31.89
29.42
31.86
33.71
36.01
34.66
33.56
35.37
23.64
34.66
32.72
73
28.26
Gross margin%
10.71
12.25
13.61
12.15
9.56
11.04
8.28
8.60
9.26
8.36
6.66
8.60
10.13
40
17.93
Operating margin%
12.62
14.36
14.37
13.00
11.84
12.01
10.96
9.03
11.74
12.78
23.91
11.74
12.32
43
27.53
Net margin%
16.11
16.45
15.85
13.33
12.60
12.99
13.35
12.27
12.77
15.37
6.98
12.99
13.34
7
35.07
P/E ratio (avg)x
12.54
13.71
13.34
13.71
12.99
12.56
13.97
13.85
14.16
14.82
34.53
13.97
13.71
26
36.64
EV/EBITx
55.06
65.53
74.68
73.26
76.93
87.72
92.32
104.1
108.2
126.2
31.30
104.1
82.33
75
9.54
FCF yield (avg)%
16.05
15.06
12.94
15.31
17.50
16.49
14.77
13.52
11.46
10.56
26.38
13.52
14.92
75
23.11
FCF margin%
17.69
16.27
18.11
15.63
13.11
12.36
9.57
9.01
9.78
8.75
24.10
9.57
12.73
49
0.169
FCF / Net incomex
1.822
2.114
2.119
2.526
2.572
2.862
3.068
3.538
3.649
4.014
0.491
3.538
2.717
10
10.58
ROIC%
10.67
9.51
10.88
13.02
12.60
12.30
14.74
14.12
14.76
11.79
25.10
14.12
12.45
93
14.58
Return on equity%
1.24
4.14
3.92
5.56
2.73
4.36
5.91
8.68
7.75
7.84
22.20
7.75
4.96
31
22.26
Return on assets%
21.49
23.11
25.84
25.73
26.25
24.62
26.54
28.54
26.37
26.35
27.20
26.37
26.04
19
30.10
EPS¥
214.08
207.15
211.09
232.94
272.82
255.77
287.71
300.77
315.87
358.70
30.79
5.63%
6.24%
—
27.97
EPS growth%
15.73
13.18
10.21
12.92
15.38
18.20
18.84
16.21
15.90
14.73
23.14
16.21
15.56
43
83.67
Bookvalue per sh¥
134.12
134.26
150.81
146.40
151.54
142.89
132.51
143.28
146.67
156.99
59.80
0.71%
0.75%
—
50.77
FCF per share¥
151.91
155.81
178.10
189.66
181.75
178.03
211.01
235.96
223.96
223.12
35.63
4.19%
3.51%
—
117.34
Dividend per sh¥
199.00
212.43
219.25
196.30
193.53
186.52
190.66
166.61
158.41
144.21
142.59
(5.71%)
(2.84%)
—
2.85
Div yield (avg)%
8.68
11.64
12.68
9.75
11.97
9.51
8.73
7.78
9.40
6.58
19.60
8.73
9.45
42
13.50
Payout ratio%
14.61
16.75
19.39
22.20
22.38
22.47
21.13
18.92
18.14
18.51
23.97
18.92
19.15
11
20.30
Shares (diluted)M
23.15
22.21
20.64
23.50
24.45
24.14
23.45
26.05
27.18
26.39
20.17
1.53%
2.09%
77
13.12
Buyback yield%
9.25
11.17
9.38
10.97
11.17
8.67
9.63
12.43
12.66
14.36
11.90
12.43
11.07
94
0.139
D/E ratiox
0.798
0.706
0.646
0.651
0.642
0.621
0.660
0.595
0.509
0.533
1.198
0.595
0.644
43
6.230
Enterprise value¥B
4.263
4.766
5.346
5.954
6.224
7.153
7.739
7.208
7.581
8.378
3.776
6.13%
6.71%
58
9.486
LT debt¥B
9.132
9.573
8.815
8.915
7.862
7.354
6.522
7.255
7.612
8.340
3.166
1.19%
(1.23%)
49
Revenue
¥7.699B
(0.65%)
1.00×
Cost of revenue
¥5.389B
(0.57%)
1.01×
Operating expenses
¥1.491B
(0.40%)
1.03×
Property and equipment
18.13%
Cash and investments
17.06%
Spread over hurdle
(5.43%)