5.660
Revenue¥B
9.332
10.11
10.62
11.28
12.12
12.73
13.69
14.83
15.54
16.52
6.076
6.39%
6.32%
93
22.39
Revenue growth%
19.86
18.23
17.44
16.88
14.41
13.55
12.36
9.85
7.92
10.43
23.62
10.43
13.98
89
20.61
Gross margin%
4.71
7.53
8.65
6.76
8.68
5.97
4.67
5.41
8.11
9.70
3.34
5.97
7.14
77
26.91
Operating margin%
27.90
29.52
26.78
28.62
31.23
32.90
33.51
33.72
30.78
33.73
9.35
33.51
31.00
26
21.69
Net margin%
6.22
8.01
5.84
8.69
7.30
8.86
11.42
9.36
7.62
6.08
25.75
8.86
7.82
86
19.28
P/E ratio (avg)x
15.29
17.43
17.14
19.87
20.61
20.19
23.09
25.35
29.49
32.67
8.835
25.35
20.40
95
6.080
EV/EBITx
20.60
21.35
21.31
23.18
24.67
22.38
24.06
23.36
25.45
24.32
34.03
24.06
23.27
19
15.92
FCF yield (avg)%
26.35
23.95
24.10
23.41
26.16
23.28
23.08
23.90
22.67
23.91
22.57
23.28
23.91
38
25.50
FCF margin%
15.74
18.14
19.64
22.15
20.28
20.37
18.02
16.92
15.10
12.82
2.67
16.92
18.08
36
0.794
FCF / Net incomex
0.222
0.218
0.216
0.205
0.192
0.193
0.179
0.165
0.176
0.173
0.348
0.176
0.192
85
12.96
ROIC%
14.64
15.58
15.06
17.10
14.16
11.51
12.45
10.65
9.05
7.16
9.24
10.65
13.31
6
28.30
Return on equity%
24.44
23.86
22.35
22.82
21.11
23.23
21.98
24.65
24.19
26.05
8.42
24.19
23.54
37
11.93
Return on assets%
31.99
34.64
36.12
34.00
33.30
35.94
38.10
35.60
36.33
36.72
2.61
36.33
35.77
78
13.17
EPS¥
24.94
23.42
23.03
25.17
24.56
23.73
21.60
20.51
18.07
16.15
13.53
(8.05%)
(3.64%)
—
21.52
EPS growth%
24.21
23.20
23.55
24.11
26.20
26.07
24.22
22.10
24.94
27.28
13.21
24.94
24.21
25
13.51
Bookvalue per sh¥
23.81
26.18
29.14
33.63
34.03
35.99
40.34
46.10
53.56
60.41
16.79
12.16%
9.67%
—
8.44
FCF per share¥
4.60
4.51
4.86
5.36
4.88
5.29
4.86
4.97
4.80
5.48
13.47
2.36%
1.82%
—
6.80
Dividend per sh¥
6.37
5.94
5.34
5.05
5.39
4.79
4.38
4.66
4.88
4.17
4.66
(5.01%)
(3.79%)
—
7.98
Div yield (avg)%
16.17
14.82
13.54
12.02
10.54
8.57
11.49
10.43
10.73
8.75
26.20
10.43
11.11
63
19.36
Payout ratio%
15.20
13.77
11.10
10.18
10.52
7.77
7.32
5.84
5.06
5.13
22.41
5.84
8.97
21
147.2
Shares (diluted)M
200.1
213.0
223.4
260.8
266.4
311.0
315.0
354.3
413.3
454.3
144.3
11.27%
10.06%
69
11.09
Buyback yield%
25.83
22.86
20.34
19.11
17.13
16.69
14.49
16.66
19.03
19.05
2.45
16.69
19.04
44
1.082
D/E ratiox
0.240
0.273
0.284
0.295
0.341
0.354
0.340
0.340
0.334
0.333
0.212
0.340
0.333
66
3.836
Enterprise value¥B
9.251
8.776
8.151
7.716
7.327
7.653
7.691
8.012
7.910
7.234
11.48
(0.26%)
(2.27%)
19
5.147
LT debt¥B
11.15
10.65
11.89
11.13
11.33
12.20
12.56
11.63
12.19
12.94
13.07
2.69%
2.05%
92
Revenue
¥16.52B
6.32%
1.00×
Cost of revenue
¥11.29B
6.48%
1.02×
Operating expenses
¥3.336B
5.68%
0.94×
Property and equipment
16.94%
Spread over hurdle
(1.92%)