1.373
Revenue¥B
4.103
4.137
4.303
4.357
4.379
4.567
4.779
4.921
4.965
5.185
1.424
3.44%
2.51%
94
7.66
Revenue growth%
24.16
23.59
25.03
25.77
24.98
27.13
24.45
23.61
24.50
25.70
8.52
24.50
24.74
87
15.05
Gross margin%
24.71
27.39
25.01
25.88
23.30
22.44
20.21
17.26
17.10
17.74
25.12
17.74
22.87
57
18.11
Operating margin%
10.13
12.78
11.94
9.16
8.23
7.29
6.55
3.88
5.59
4.66
23.64
5.59
7.76
74
21.97
Net margin%
7.72
9.66
8.81
11.52
13.91
15.54
13.08
12.10
11.72
10.37
18.11
12.10
11.62
91
37.17
P/E ratio (avg)x
29.65
32.72
37.45
37.33
36.03
40.92
40.42
39.57
46.28
46.83
36.39
40.92
38.51
50
20.02
EV/EBITx
36.08
34.13
35.05
33.62
38.91
36.87
40.29
46.53
50.45
51.52
33.94
46.53
37.89
84
3.03
FCF yield (avg)%
26.58
25.80
26.48
27.76
24.94
25.65
28.30
26.73
28.87
30.98
28.74
28.30
26.65
66
16.36
FCF margin%
1.51
1.75
3.63
4.97
5.48
3.71
2.62
2.11
1.47
0.40
14.30
2.11
2.37
21
0.317
FCF / Net incomex
1.912
1.963
1.910
2.166
2.519
2.656
2.962
3.314
3.605
4.213
0.191
3.314
2.587
78
12.42
ROIC%
11.51
10.58
8.36
6.65
8.06
6.82
7.76
8.25
10.53
11.16
19.37
8.25
8.31
34
4.96
Return on equity%
21.99
19.34
19.36
16.67
14.35
14.55
16.54
16.04
14.16
16.44
27.35
16.04
16.49
78
10.46
Return on assets%
12.07
11.06
9.20
10.19
8.96
10.64
9.86
7.44
8.06
8.43
5.02
8.43
9.53
80
238.51
EPS¥
342.04
341.34
352.04
395.75
455.00
551.19
605.85
715.26
800.29
895.96
259.96
14.51%
11.87%
—
9.46
EPS growth%
16.21
16.50
14.00
13.59
10.94
9.17
12.08
11.98
14.21
14.71
25.64
12.08
13.79
9
148.43
Bookvalue per sh¥
344.70
352.33
355.22
333.31
350.15
376.11
348.79
384.90
384.16
413.99
97.62
3.41%
1.58%
—
102.81
FCF per share¥
189.74
182.69
187.33
187.32
183.01
171.74
164.37
160.21
179.07
200.19
276.83
1.81%
0.61%
—
224.57
Dividend per sh¥
211.24
201.19
228.41
231.67
217.24
210.87
214.55
216.12
244.20
269.16
170.48
4.38%
2.97%
—
21.05
Div yield (avg)%
18.76
19.04
20.86
22.58
25.58
27.15
28.35
25.58
26.57
27.01
4.77
27.01
25.58
57
15.70
Payout ratio%
1.83
2.45
3.19
0.40
0.40
0.40
0.40
0.40
0.40
1.31
14.18
0.40
0.40
56
14.30
Shares (diluted)M
11.63
12.10
11.85
11.98
11.41
11.11
10.68
9.915
10.70
11.49
14.57
0.14%
(0.72%)
94
13.05
Buyback yield%
10.42
9.15
11.65
9.40
8.03
6.12
4.80
3.90
2.07
0.40
13.36
3.90
7.08
15
0.262
D/E ratiox
0.704
0.785
0.781
0.832
0.791
0.838
0.852
0.843
0.778
0.809
0.693
0.838
0.800
31
1.006
Enterprise value¥B
4.865
4.747
4.615
4.381
4.161
4.550
4.223
4.158
4.626
4.778
4.144
2.81%
(0.51%)
94
1.678
LT debt¥B
6.213
6.422
6.439
7.317
8.200
7.752
8.908
8.778
8.905
10.51
4.610
5.08%
6.50%
78
Revenue
¥5.185B
2.51%
1.00×
Cost of revenue
¥2.625B
2.80%
1.03×
Operating expenses
¥1.216B
2.19%
0.97×
Property and equipment
17.39%
Cash and investments
17.29%
Spread over hurdle
25.26%