0.844
Revenue¥B
3.119
3.061
3.131
3.159
3.120
3.096
3.113
3.141
3.166
3.167
0.893
0.30%
0.09%
34
28.86
Revenue growth%
5.03
3.12
4.94
2.08
4.50
5.18
2.82
1.99
2.65
2.92
22.70
2.82
3.02
63
16.08
Gross margin%
39.23
41.82
39.31
41.76
39.67
37.45
36.96
35.69
33.37
35.53
27.66
35.69
38.34
76
17.23
Operating margin%
31.79
30.13
30.73
32.94
33.94
35.65
36.18
34.42
35.51
34.32
5.86
35.51
34.13
19
21.53
Net margin%
13.51
15.06
16.15
13.96
15.14
16.58
19.23
17.00
15.04
12.09
6.07
16.58
15.10
85
14.38
P/E ratio (avg)x
8.119
7.973
7.553
8.537
8.919
8.932
10.03
9.663
10.74
12.08
10.38
10.03
8.925
38
33.97
EV/EBITx
16.72
15.79
16.74
15.66
13.81
12.98
12.81
12.33
11.04
12.19
24.37
12.33
13.39
78
29.91
FCF yield (avg)%
24.21
26.88
25.23
24.63
24.15
26.78
26.68
25.98
28.26
29.47
11.98
26.78
26.33
26
9.77
FCF margin%
14.77
14.21
14.25
12.00
9.19
10.88
9.51
6.61
9.11
11.84
29.39
9.51
11.36
31
0.357
FCF / Net incomex
1.680
1.833
1.840
1.878
2.090
2.159
2.252
2.284
2.062
1.914
0.531
2.159
1.988
55
10.40
ROIC%
2.83
4.55
3.78
6.66
5.86
5.65
5.55
5.19
2.41
0.92
26.53
5.19
4.87
8
26.50
Return on equity%
5.31
4.37
2.79
4.00
2.00
0.40
0.40
0.91
0.40
2.07
20.66
0.40
2.04
75
26.46
Return on assets%
25.32
27.18
24.55
22.79
22.77
22.49
25.16
26.75
29.62
27.38
28.59
26.75
25.24
51
2.27
EPS¥
4.54
5.05
5.12
5.34
5.75
6.45
6.27
7.37
8.41
8.64
2.43
8.48%
8.21%
—
12.94
EPS growth%
17.04
15.01
17.26
18.51
18.57
19.84
17.22
20.13
19.17
19.98
29.13
19.84
18.54
71
1.77
Bookvalue per sh¥
3.52
3.65
4.18
4.60
4.75
5.28
5.38
5.40
6.10
6.71
3.64
7.18%
6.96%
—
3.18
FCF per share¥
3.93
4.39
4.43
4.29
4.90
4.48
4.72
4.88
5.58
5.27
3.06
1.49%
3.68%
—
2.72
Dividend per sh¥
4.01
4.57
4.48
4.86
4.86
5.01
5.42
5.75
5.77
6.51
3.43
6.03%
6.31%
—
20.12
Div yield (avg)%
25.73
23.45
21.33
24.03
22.96
20.60
20.63
20.45
18.78
18.80
17.76
20.45
20.98
8
17.51
Payout ratio%
27.22
27.77
30.68
30.16
27.56
29.71
32.54
32.40
30.27
31.62
7.73
31.62
30.22
85
450.8
Shares (diluted)M
630.0
728.3
752.2
858.9
803.5
816.0
823.8
840.0
879.5
879.5
460.7
1.83%
3.43%
93
11.84
Buyback yield%
19.52
21.38
22.01
20.92
19.60
19.97
21.91
24.40
26.15
28.17
15.79
24.40
21.64
12
1.437
D/E ratiox
1.484
1.494
1.416
1.307
1.235
1.182
1.105
0.988
0.843
0.834
0.554
0.988
1.209
84
2.394
Enterprise value¥B
0.511
0.567
0.603
0.617
0.686
0.778
0.839
0.842
0.971
1.120
0.443
10.30%
7.38%
71
1.865
LT debt¥B
2.965
3.216
3.206
3.078
2.660
2.776
2.430
2.093
2.212
2.107
1.310
(4.55%)
(3.31%)
63
Revenue
¥3.167B
0.09%
1.00×
Cost of revenue
¥2.217B
0.09%
1.00×
Operating expenses
¥588.7M
0.05%
1.00×
Property and equipment
17.76%
Goodwill & intangibles
17.21%
Spread over hurdle
(9.71%)