0.433
Revenue¥B
3.488
3.474
3.526
3.497
3.577
3.651
3.772
3.735
3.815
3.908
0.448
1.79%
1.30%
77
6.73
Revenue growth%
26.14
23.42
24.60
22.08
20.73
19.76
17.66
16.85
16.59
19.43
22.92
17.66
20.24
43
17.16
Gross margin%
15.58
17.24
15.15
14.08
14.14
11.39
11.64
9.41
12.16
11.79
17.14
11.64
13.12
79
10.52
Operating margin%
5.03
4.28
1.50
0.40
0.51
1.50
0.40
0.79
0.40
0.40
24.61
0.40
0.65
28
6.54
Net margin%
25.36
23.01
20.47
21.03
19.18
18.77
19.50
18.51
18.89
16.39
12.73
18.77
19.34
14
24.80
P/E ratio (avg)x
10.18
10.31
11.51
13.28
13.87
14.58
14.44
14.48
15.60
17.17
36.58
14.58
14.15
76
8.160
EV/EBITx
36.17
35.30
37.92
41.06
40.44
39.97
42.08
47.09
50.21
56.47
9.568
47.09
40.75
92
16.72
FCF yield (avg)%
13.29
13.54
11.96
9.26
7.45
5.98
5.56
3.88
6.14
8.72
16.33
5.98
8.09
55
27.16
FCF margin%
16.24
16.36
18.53
16.40
17.35
14.88
16.05
13.98
15.03
16.89
16.60
15.03
16.30
40
0.104
FCF / Net incomex
1.458
1.294
1.342
1.396
1.279
1.412
1.557
1.588
1.564
1.404
1.314
1.557
1.408
47
18.15
ROIC%
3.62
4.36
5.04
6.45
6.23
5.68
7.08
9.35
8.02
9.95
26.35
8.02
6.34
32
7.31
Return on equity%
27.52
27.88
29.21
30.89
32.72
30.72
32.15
29.92
27.75
26.54
6.00
29.92
29.56
75
3.14
Return on assets%
19.06
18.47
15.80
13.26
15.85
18.45
20.85
22.78
24.15
24.15
4.69
22.78
18.77
92
138.43
EPS¥
82.12
74.99
77.42
79.74
73.26
72.73
73.86
66.53
60.64
54.80
146.17
(5.64%)
(3.25%)
—
7.61
EPS growth%
12.64
9.70
7.08
6.83
6.38
5.51
3.68
2.70
3.70
5.55
6.78
3.70
5.96
44
72.21
Bookvalue per sh¥
111.23
110.70
121.95
109.18
117.65
105.36
108.99
117.39
128.23
119.08
136.67
0.24%
0.56%
—
116.54
FCF per share¥
266.40
297.03
325.49
350.34
407.44
479.23
547.62
631.02
658.39
642.55
51.52
9.54%
10.31%
—
142.49
Dividend per sh¥
225.26
226.65
241.82
232.29
211.23
196.94
206.85
194.92
175.79
162.91
72.28
(5.06%)
(4.59%)
—
3.36
Div yield (avg)%
23.15
20.24
21.26
23.58
21.11
22.72
25.35
25.09
23.55
22.23
28.27
23.55
22.93
46
7.24
Payout ratio%
26.28
25.42
24.86
25.43
24.39
24.61
23.90
26.45
24.23
21.98
17.41
24.23
24.73
42
3.946
Shares (diluted)M
3.556
3.850
3.989
3.773
3.872
4.144
4.075
3.975
3.969
4.551
3.908
3.28%
2.22%
24
9.04
Buyback yield%
24.61
24.45
26.47
28.01
29.26
29.19
31.70
31.98
30.40
31.18
18.54
31.18
29.23
51
0.210
D/E ratiox
0.292
0.331
0.386
0.375
0.385
0.388
0.400
0.392
0.442
0.444
0.769
0.400
0.387
5
0.315
Enterprise value¥B
3.296
3.080
2.820
3.065
2.794
3.096
3.171
3.584
3.353
3.659
1.207
5.54%
1.99%
72
1.259
LT debt¥B
1.307
1.340
1.592
1.664
1.813
1.941
1.935
1.966
2.295
2.459
3.229
6.28%
8.33%
45
Revenue
¥3.908B
1.30%
1.00×
Cost of revenue
¥2.483B
1.56%
1.03×
Operating expenses
¥605.4M
0.92%
0.96×
Property and equipment
18.31%
Cash and investments
15.67%
Spread over hurdle
68.05%