6.170
Revenue¥B
4.272
4.609
4.899
5.250
5.503
5.906
6.340
6.857
7.243
7.723
6.431
7.02%
6.75%
17
19.04
Revenue growth%
3.86
4.53
6.43
4.82
2.92
1.39
0.40
0.40
0.40
0.40
3.20
0.40
2.16
84
6.31
Gross margin%
0.40
0.40
0.40
2.16
0.40
0.40
0.40
0.52
2.06
1.05
18.56
0.52
0.40
14
2.34
Operating margin%
13.38
15.56
14.07
13.66
12.96
14.07
16.42
13.83
12.37
11.02
9.01
13.83
13.74
93
21.88
Net margin%
7.07
6.46
7.77
8.49
7.05
7.41
9.91
8.25
7.99
8.70
22.29
8.25
7.88
53
37.53
P/E ratio (avg)x
24.89
23.52
22.90
25.23
28.03
28.17
30.46
32.55
35.05
36.46
27.72
32.55
28.10
45
7.189
EV/EBITx
26.16
28.75
33.24
38.56
45.66
49.41
57.20
62.11
70.16
68.28
30.67
62.11
47.54
56
23.28
FCF yield (avg)%
31.72
31.76
34.46
33.00
30.66
31.90
33.00
33.41
32.42
34.66
25.08
33.00
32.71
20
16.84
FCF margin%
9.25
6.51
9.14
10.83
8.67
6.05
6.65
6.66
4.56
6.13
25.74
6.13
6.66
75
1.276
FCF / Net incomex
1.619
1.693
1.614
1.742
1.583
1.729
1.697
1.559
1.524
1.594
1.519
1.594
1.617
95
16.73
ROIC%
10.44
13.02
12.88
11.80
12.17
12.28
11.50
13.13
10.61
11.89
29.32
11.89
12.03
44
26.34
Return on equity%
29.97
27.53
27.37
25.49
26.72
25.04
23.26
24.92
22.51
23.30
16.09
23.30
25.26
66
3.03
Return on assets%
1.48
1.77
2.55
1.70
0.40
0.40
0.40
1.37
0.52
1.81
11.81
0.52
1.43
77
4.76
EPS¥
5.35
5.28
5.18
4.70
4.59
4.94
4.46
4.77
4.88
5.11
4.93
2.15%
(1.43%)
—
2.98
EPS growth%
13.05
11.34
14.23
11.41
12.75
9.91
9.59
7.77
9.09
7.51
24.59
9.09
10.62
80
5.80
Bookvalue per sh¥
3.41
3.56
3.60
3.51
3.48
3.30
3.78
3.91
3.90
4.60
5.92
5.72%
3.22%
—
4.44
FCF per share¥
8.04
8.92
8.59
9.60
9.67
9.21
9.04
10.00
9.80
10.84
6.29
2.31%
4.00%
—
4.44
Dividend per sh¥
5.49
5.60
6.09
6.14
6.21
6.82
7.43
7.74
7.92
8.25
3.00
5.83%
4.08%
—
2.64
Div yield (avg)%
8.34
10.72
12.81
10.29
8.13
10.63
13.60
12.53
14.54
12.78
12.05
12.78
11.62
88
24.12
Payout ratio%
5.89
7.37
5.34
4.56
7.19
10.15
8.98
7.45
9.39
12.15
4.42
9.39
7.41
23
373.0
Shares (diluted)M
319.9
351.4
338.9
323.6
302.4
288.1
263.0
287.0
262.9
276.7
377.1
(1.76%)
(2.19%)
52
11.84
Buyback yield%
5.18
3.79
6.53
5.35
7.32
9.79
12.23
11.17
13.61
11.18
19.37
11.18
8.55
54
0.202
D/E ratiox
1.320
1.471
1.728
1.966
1.952
2.096
2.139
2.365
2.386
2.760
1.224
2.365
2.031
51
8.229
Enterprise value¥B
12.07
13.71
15.37
16.89
20.01
23.26
25.01
25.73
28.86
30.32
5.644
8.66%
9.55%
92
1.871
LT debt¥B
0.367
0.330
0.364
0.332
0.362
0.339
0.330
0.303
0.300
0.335
5.208
(1.49%)
(2.00%)
25
Revenue
¥7.723B
6.75%
1.00×
Cost of revenue
¥5.406B
6.75%
1.00×
Operating expenses
¥1.369B
7.07%
1.03×
Property and equipment
17.50%
Spread over hurdle
(5.68%)