3.274
Revenue¥B
3.800
3.910
4.047
4.196
4.302
4.312
4.424
4.552
4.734
4.863
3.346
2.48%
2.43%
88
5.32
Revenue growth%
5.92
6.30
5.62
7.31
5.15
5.02
7.94
8.77
7.72
7.30
16.41
7.72
6.80
69
5.04
Gross margin%
6.75
4.49
4.11
5.06
7.03
7.76
6.24
3.93
4.36
1.80
11.16
4.36
4.78
56
6.99
Operating margin%
8.68
7.53
8.93
8.63
10.82
12.03
11.50
12.37
10.55
13.20
8.41
12.03
10.69
16
12.45
Net margin%
26.68
25.88
27.65
29.95
31.86
29.59
27.05
29.68
28.31
26.25
16.49
28.31
27.98
10
27.73
P/E ratio (avg)x
52.85
56.72
56.07
57.80
69.63
69.07
72.08
72.23
75.65
91.10
18.23
72.23
69.35
35
30.59
EV/EBITx
26.32
28.27
29.37
32.26
35.61
36.86
35.20
35.62
39.07
38.21
11.21
36.86
35.40
32
7.14
FCF yield (avg)%
5.44
5.73
7.52
4.56
1.57
0.40
0.40
3.13
4.56
4.46
10.14
3.13
4.51
21
7.84
FCF margin%
11.63
13.70
13.59
10.61
7.74
6.87
6.45
9.13
9.13
10.16
6.59
9.13
9.65
31
1.246
FCF / Net incomex
1.271
1.202
1.052
0.968
1.006
0.933
0.883
0.794
0.780
0.832
0.961
0.832
0.951
89
15.96
ROIC%
27.75
30.58
27.79
30.48
31.17
29.16
28.63
27.00
25.15
25.74
3.25
27.00
28.21
35
18.28
Return on equity%
16.13
19.06
19.13
21.44
23.50
26.00
23.25
20.48
21.64
19.46
19.17
21.64
20.96
64
29.60
Return on assets%
8.16
10.56
7.67
7.84
5.34
8.32
11.24
10.15
10.15
10.80
18.87
10.15
9.23
77
6.67
EPS¥
14.35
15.20
14.91
16.39
17.66
17.53
18.16
19.60
21.48
21.84
7.12
4.34%
5.25%
—
12.29
EPS growth%
23.37
21.81
21.45
21.43
23.54
26.10
27.31
27.57
27.47
26.82
26.47
27.31
24.82
56
14.50
Bookvalue per sh¥
7.64
7.36
7.69
7.75
7.59
8.72
8.51
10.14
11.71
12.27
5.84
10.08%
6.46%
—
11.05
FCF per share¥
7.48
7.55
8.48
9.08
9.75
9.10
9.26
9.49
9.83
8.87
19.57
(1.88%)
1.24%
—
14.71
Dividend per sh¥
20.65
20.20
20.42
19.42
20.90
22.06
23.21
23.01
23.35
24.25
17.33
3.03%
1.37%
—
16.92
Div yield (avg)%
19.13
21.46
23.13
23.08
20.70
18.32
21.20
21.67
19.98
19.54
17.81
19.98
20.95
69
13.41
Payout ratio%
12.74
14.55
12.81
14.55
14.70
16.20
13.49
16.44
18.95
19.83
18.42
16.44
14.62
53
233.8
Shares (diluted)M
294.5
333.3
312.9
360.8
395.3
430.8
468.6
483.1
504.7
526.8
230.7
5.91%
7.42%
39
11.28
Buyback yield%
13.48
14.84
15.28
12.71
13.03
10.74
12.80
14.02
11.21
10.13
23.43
11.21
12.91
28
0.886
D/E ratiox
0.434
0.413
0.424
0.411
0.429
0.372
0.351
0.316
0.316
0.301
0.461
0.316
0.391
77
4.278
Enterprise value¥B
6.778
6.394
6.596
7.662
8.829
8.406
9.742
9.744
9.728
10.76
2.628
4.03%
4.04%
11
1.741
LT debt¥B
0.766
0.815
0.886
0.884
1.043
1.220
1.233
1.328
1.380
1.374
3.200
5.68%
6.82%
31
Revenue
¥4.863B
2.43%
1.00×
Cost of revenue
¥3.404B
2.43%
1.00×
Operating expenses
¥908.7M
2.50%
1.01×
Property and equipment
16.23%
Spread over hurdle
(7.97%)