3.750
Revenue¥B
5.201
5.335
5.688
5.962
6.216
6.363
6.723
6.919
7.414
7.807
4.050
4.67%
4.41%
31
15.83
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.58
0.40
0.40
0.86
4.12
0.40
0.40
35
27.18
Gross margin%
1.76
3.07
1.24
0.44
1.57
1.08
3.64
2.56
4.56
3.13
7.99
3.13
2.16
7
19.79
Operating margin%
22.67
20.77
19.76
21.26
24.10
25.05
25.44
27.02
24.70
24.49
26.00
25.05
24.30
50
9.04
Net margin%
21.41
22.70
24.95
22.86
25.29
24.09
26.64
25.35
27.49
28.92
11.80
26.64
25.12
90
13.78
P/E ratio (avg)x
26.96
24.08
20.80
18.95
20.39
19.67
20.07
17.33
16.45
15.63
15.35
17.33
19.87
36
8.599
EV/EBITx
15.39
13.76
15.06
14.95
15.15
14.00
15.47
13.83
13.99
15.56
33.80
14.00
15.01
72
10.57
FCF yield (avg)%
24.83
24.21
25.13
25.90
26.07
25.00
25.74
24.81
27.53
26.12
4.72
25.74
25.43
32
14.68
FCF margin%
26.91
26.46
26.82
25.72
25.75
28.52
31.20
32.72
30.17
28.14
29.59
30.17
27.52
76
1.750
FCF / Net incomex
0.618
0.614
0.603
0.556
0.547
0.586
0.644
0.673
0.746
0.743
0.588
0.673
0.616
90
26.92
ROIC%
0.40
0.40
0.40
0.40
0.40
0.62
0.40
0.40
0.40
0.40
12.24
0.40
0.40
71
24.35
Return on equity%
24.57
22.26
22.99
21.13
19.94
18.04
20.17
22.40
22.87
23.18
8.19
22.40
22.33
32
26.68
Return on assets%
16.63
17.74
19.28
17.37
14.86
13.83
12.58
11.29
12.59
13.16
7.11
12.59
14.34
74
6.15
EPS¥
1.84
1.91
2.05
2.30
2.33
2.45
2.22
2.11
2.01
2.15
6.37
(1.60%)
1.00%
—
14.39
EPS growth%
19.16
16.70
17.96
18.78
21.41
22.50
22.30
23.45
26.23
28.38
23.24
23.45
21.86
43
8.63
Bookvalue per sh¥
7.72
7.97
6.85
6.90
5.87
6.21
5.58
5.32
4.92
4.77
6.06
(4.05%)
(4.82%)
—
2.68
FCF per share¥
8.95
10.13
9.64
10.93
11.69
11.69
13.52
14.82
16.18
16.71
2.94
7.40%
5.94%
—
1.66
Dividend per sh¥
2.20
2.47
2.55
2.79
2.70
3.04
3.08
3.35
3.23
3.39
4.27
4.64%
5.62%
—
23.05
Div yield (avg)%
35.09
33.10
31.75
29.14
27.06
27.92
30.92
32.76
35.13
33.37
19.08
32.76
32.25
44
10.89
Payout ratio%
6.71
7.40
7.33
5.87
6.01
3.97
3.52
4.33
5.29
5.42
19.75
4.33
5.65
68
415.7
Shares (diluted)M
414.1
452.5
465.5
450.4
449.6
399.7
353.5
365.4
333.8
332.8
411.1
(5.84%)
(2.85%)
85
22.14
Buyback yield%
6.30
8.18
8.00
9.54
9.94
8.61
6.80
7.03
6.86
3.93
5.89
6.86
7.51
54
0.664
D/E ratiox
1.405
1.571
1.706
1.920
1.886
1.774
1.969
2.068
2.282
2.190
0.431
2.068
1.903
39
1.288
Enterprise value¥B
1.189
1.306
1.255
1.157
1.185
1.238
1.384
1.548
1.499
1.555
5.179
5.58%
1.54%
18
4.911
LT debt¥B
5.395
5.540
5.260
5.141
5.073
5.063
5.620
5.261
4.889
4.507
2.260
(2.34%)
(1.07%)
9
Revenue
¥7.807B
4.41%
1.00×
Cost of revenue
¥4.301B
4.47%
1.01×
Operating expenses
¥1.945B
4.58%
1.02×
Property and equipment
19.35%
Goodwill & intangibles
17.67%
Spread over hurdle
13.89%