3.378
Revenue¥B
2.746
2.812
2.953
3.048
3.182
3.305
3.486
3.589
3.682
3.862
3.671
3.95%
3.59%
66
14.44
Revenue growth%
1.40
2.26
4.32
3.71
2.41
2.60
0.40
2.74
5.29
4.49
4.61
2.74
2.67
8
8.91
Gross margin%
22.38
23.68
20.80
20.51
21.69
22.57
20.74
21.33
20.25
18.15
18.21
20.74
21.07
82
29.01
Operating margin%
23.29
25.95
28.46
30.46
31.18
32.43
32.98
31.79
30.70
29.89
3.43
31.79
30.58
64
6.21
Net margin%
17.66
17.91
16.00
17.46
16.21
17.24
15.30
15.80
16.21
16.24
14.62
16.21
16.23
51
14.47
P/E ratio (avg)x
35.97
36.47
32.10
35.32
38.13
39.50
40.77
40.32
39.31
36.19
26.85
39.50
37.30
9
23.62
EV/EBITx
16.02
17.94
20.24
21.16
24.11
27.54
28.98
28.95
33.01
33.35
27.48
28.98
25.83
38
9.40
FCF yield (avg)%
22.40
22.95
21.89
22.28
24.35
23.83
25.69
25.42
23.46
22.03
28.27
23.83
23.21
7
14.91
FCF margin%
22.42
20.61
21.36
21.72
19.59
21.87
23.63
22.18
19.56
22.41
9.26
22.18
21.79
28
0.475
FCF / Net incomex
2.002
1.821
1.651
1.809
1.619
1.435
1.358
1.313
1.441
1.456
1.577
1.435
1.537
65
25.84
ROIC%
37.20
37.87
39.52
36.79
34.63
34.27
36.25
38.28
36.99
39.58
9.56
36.99
37.09
18
4.74
Return on equity%
23.88
21.31
19.84
22.38
20.65
18.20
18.27
16.57
13.80
11.94
6.20
16.57
19.05
60
11.27
Return on assets%
16.46
14.44
15.76
13.14
15.39
15.25
12.69
15.66
18.50
16.16
11.94
15.66
15.52
87
44.13
EPS¥
49.18
52.71
48.17
49.93
52.94
48.77
47.23
41.25
40.53
42.72
46.68
(4.20%)
(1.40%)
—
29.68
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
2.77
1.13
3.67
1.67
8.76
1.67
0.40
52
77.11
Bookvalue per sh¥
70.21
73.30
86.67
98.11
106.21
117.99
135.91
161.20
188.55
226.89
30.31
16.40%
13.73%
—
69.25
FCF per share¥
20.06
21.26
22.87
23.64
20.71
18.46
16.52
15.98
14.02
15.11
82.37
(6.11%)
(4.11%)
—
34.36
Dividend per sh¥
111.88
110.72
114.66
117.67
113.09
113.11
128.72
130.23
138.20
126.15
35.45
2.21%
1.96%
—
9.65
Div yield (avg)%
12.18
11.18
10.29
7.59
5.52
6.97
7.78
7.45
4.87
3.68
14.49
6.97
7.52
11
20.91
Payout ratio%
26.88
27.61
29.67
28.54
27.42
26.66
28.28
29.92
32.54
31.14
22.47
29.92
28.41
88
16.73
Shares (diluted)M
17.55
18.82
18.91
18.26
20.71
23.51
21.75
24.30
25.12
26.46
16.92
5.02%
4.22%
79
21.39
Buyback yield%
27.81
26.60
24.17
22.47
21.78
22.69
24.98
24.53
23.87
26.28
25.44
24.53
24.35
20
0.836
D/E ratiox
1.628
1.612
1.661
1.645
1.625
1.571
1.493
1.554
1.633
1.641
1.170
1.571
1.627
37
2.438
Enterprise value¥B
2.933
3.379
3.193
3.093
3.092
3.470
3.361
3.584
3.372
3.794
3.108
4.18%
3.79%
46
3.126
LT debt¥B
5.200
5.621
5.905
6.626
7.373
7.719
7.845
8.353
9.645
10.74
1.611
7.81%
9.03%
86
Revenue
¥3.862B
3.59%
1.00×
Cost of revenue
¥2.535B
3.53%
0.99×
Operating expenses
¥573.8M
3.93%
1.03×
Cash and investments
20.62%
Property and equipment
17.77%
Spread over hurdle
74.09%