2.652
Revenue¥B
3.515
3.490
3.534
3.583
3.543
3.648
3.727
3.700
3.657
3.759
2.717
1.19%
0.58%
53
29.92
Revenue growth%
19.49
17.18
16.97
14.56
16.30
19.14
20.29
19.28
19.04
16.14
11.54
19.14
18.11
66
27.56
Gross margin%
11.35
12.94
10.57
9.54
11.50
12.20
10.15
9.78
8.05
7.87
3.75
9.78
10.36
29
5.30
Operating margin%
29.14
30.07
32.79
34.97
34.86
36.98
34.19
37.00
38.38
38.11
10.21
37.00
34.91
10
6.84
Net margin%
28.62
29.08
28.66
27.27
24.46
23.22
22.02
23.29
23.08
20.55
22.96
23.08
23.87
30
16.93
P/E ratio (avg)x
13.80
13.04
13.43
13.33
13.56
13.99
14.12
12.56
13.23
11.88
30.11
13.23
13.38
40
28.12
EV/EBITx
40.47
38.52
43.16
48.12
47.62
43.23
48.63
44.12
43.37
41.00
14.78
43.37
43.30
88
3.78
FCF yield (avg)%
22.89
23.38
22.27
19.60
18.37
19.68
19.02
21.59
19.01
18.03
24.22
19.02
19.64
26
28.34
FCF margin%
10.67
9.37
8.91
8.15
5.61
5.52
5.37
3.58
5.20
3.07
6.32
5.20
5.57
21
1.487
FCF / Net incomex
1.400
1.341
1.326
1.472
1.463
1.350
1.487
1.503
1.454
1.568
1.498
1.487
1.459
84
4.62
ROIC%
20.29
18.50
16.26
14.73
12.05
10.94
8.78
9.64
7.07
4.42
15.81
8.78
11.50
93
29.80
Return on equity%
3.66
2.14
0.40
0.81
0.40
2.66
3.31
4.87
5.73
7.75
9.98
4.87
2.99
93
16.61
Return on assets%
4.62
2.54
2.19
0.50
0.40
1.47
0.40
1.15
3.44
5.29
24.97
1.47
1.83
32
159.32
EPS¥
51.13
58.08
66.55
68.85
73.66
80.94
86.52
91.61
87.20
84.19
177.35
2.71%
5.74%
—
16.93
EPS growth%
38.51
39.78
37.18
38.26
37.41
34.83
32.47
31.08
29.31
31.42
18.89
31.42
36.01
47
47.76
Bookvalue per sh¥
78.75
74.68
78.79
75.33
72.44
66.35
65.46
60.53
66.61
64.81
171.15
(2.20%)
(1.30%)
—
121.16
FCF per share¥
56.96
64.32
65.72
71.81
74.64
71.54
76.25
79.90
84.57
81.88
148.53
1.87%
4.11%
—
131.91
Dividend per sh¥
187.94
197.64
212.08
193.17
200.89
205.11
187.70
167.43
171.10
158.71
104.52
(4.60%)
(1.83%)
—
12.22
Div yield (avg)%
30.36
27.51
28.26
30.93
31.01
28.40
28.84
30.41
28.66
29.59
14.60
28.84
29.21
49
8.06
Payout ratio%
2.91
0.68
0.40
0.40
3.37
3.82
2.85
1.45
3.83
4.92
18.46
3.82
2.88
67
12.13
Shares (diluted)M
8.464
9.082
8.841
9.014
9.739
10.08
10.54
9.804
10.29
10.66
11.95
1.82%
1.77%
12
11.96
Buyback yield%
31.74
33.42
33.01
34.54
31.68
32.28
30.13
32.54
30.02
32.54
6.15
32.28
32.41
55
0.632
D/E ratiox
1.913
2.035
2.419
2.517
2.683
3.059
3.144
3.691
3.757
4.439
0.801
3.691
2.871
94
0.242
Enterprise value¥B
0.167
0.174
0.157
0.169
0.148
0.163
0.180
0.161
0.155
0.150
1.624
0.17%
(1.68%)
71
2.516
LT debt¥B
3.001
3.495
3.977
4.611
5.310
6.166
7.047
8.018
9.028
10.90
2.942
15.46%
13.80%
90
Revenue
¥3.759B
0.58%
1.00×
Cost of revenue
¥2.104B
0.37%
0.98×
Operating expenses
¥707.8M
0.73%
1.02×
Cash and investments
20.08%
Return on capital
348.63%
Spread over hurdle
342.42%