1.948
Revenue¥B
1.729
1.749
1.769
1.821
1.905
2.012
2.110
2.221
2.268
2.338
2.054
4.18%
3.15%
24
9.41
Revenue growth%
10.32
7.98
6.40
5.59
3.53
6.30
8.31
10.15
8.52
11.52
14.15
8.52
8.15
49
27.48
Gross margin%
6.15
6.89
6.15
8.92
7.39
7.22
7.79
8.73
8.51
10.33
19.42
8.51
7.59
78
9.99
Operating margin%
24.31
22.62
19.73
19.75
19.54
20.22
18.12
15.33
13.15
14.46
23.00
15.33
19.64
91
22.96
Net margin%
19.96
21.06
18.22
20.17
22.93
21.74
19.12
21.05
22.34
22.92
21.67
21.74
21.06
18
8.225
P/E ratio (avg)x
14.38
15.37
14.47
14.27
16.21
18.23
18.34
18.91
21.14
24.75
26.48
18.91
17.22
19
20.45
EV/EBITx
9.712
11.31
11.37
12.42
13.14
14.03
14.04
16.62
16.28
16.98
28.46
16.28
13.58
72
17.79
FCF yield (avg)%
8.27
11.21
13.18
10.38
10.29
10.89
12.04
13.42
14.01
16.06
4.25
13.42
11.63
65
15.88
FCF margin%
9.79
11.77
10.65
10.71
10.05
12.13
13.29
10.89
9.69
10.07
14.07
10.89
10.68
10
0.243
FCF / Net incomex
0.662
0.723
0.712
0.809
0.789
0.926
1.044
1.052
1.055
1.058
0.980
1.052
0.867
50
3.28
ROIC%
23.16
22.68
21.41
22.28
20.94
18.59
20.29
19.96
19.87
19.75
15.49
19.87
20.62
73
29.06
Return on equity%
23.44
21.06
18.81
20.15
21.72
20.57
20.69
21.65
23.72
21.83
8.66
21.65
21.36
69
17.33
Return on assets%
10.42
10.00
7.76
5.91
2.94
1.77
3.82
4.88
3.97
2.36
14.24
3.82
4.43
41
43.87
EPS¥
202.06
220.98
230.01
251.27
282.58
307.93
333.42
337.97
342.03
410.98
46.96
7.78%
8.86%
—
18.34
EPS growth%
3.06
4.99
7.27
8.98
8.06
5.55
6.50
5.91
8.64
7.50
21.99
6.50
6.89
92
91.05
Bookvalue per sh¥
140.28
144.07
163.16
159.92
174.82
184.44
210.10
226.95
257.63
268.27
34.68
8.94%
7.12%
—
68.45
FCF per share¥
127.06
119.42
110.67
104.77
119.97
114.23
117.93
115.99
128.41
129.50
72.08
1.54%
0.44%
—
34.16
Dividend per sh¥
45.11
45.71
43.28
49.11
52.53
51.72
47.24
48.95
54.09
56.41
93.77
1.43%
3.04%
—
24.02
Div yield (avg)%
29.96
31.69
30.16
30.80
32.62
33.07
31.51
29.04
27.29
27.38
4.07
29.04
30.48
14
29.22
Payout ratio%
25.40
28.13
26.13
27.60
26.34
23.74
22.11
24.24
23.75
21.28
21.41
23.74
24.82
37
6.241
Shares (diluted)M
6.570
5.841
5.763
5.525
5.477
6.113
5.607
5.698
5.601
5.546
6.101
0.25%
(0.89%)
35
10.41
Buyback yield%
16.58
16.74
16.26
15.06
16.71
15.17
13.30
11.32
10.57
8.28
27.38
11.32
15.11
30
1.682
D/E ratiox
0.906
0.965
1.122
1.267
1.455
1.567
1.781
2.058
2.005
1.997
1.414
1.997
1.511
37
1.923
Enterprise value¥B
0.240
0.230
0.222
0.244
0.268
0.306
0.338
0.361
0.383
0.392
1.738
7.92%
6.00%
28
1.027
LT debt¥B
2.483
2.397
2.769
3.103
2.951
3.118
3.527
3.990
3.914
4.220
0.264
7.42%
5.47%
18
Revenue
¥2.338B
3.15%
1.00×
Cost of revenue
¥1.255B
3.20%
1.01×
Operating expenses
¥409.9M
3.45%
1.03×
Cash and investments
20.73%
Property and equipment
14.12%
Spread over hurdle
13.70%