2.565
Revenue¥B
5.012
5.065
5.117
5.303
5.367
5.488
5.701
5.797
5.928
6.196
2.659
2.92%
2.37%
48
23.25
Revenue growth%
25.24
24.62
26.01
23.73
20.75
23.30
24.04
26.93
28.97
31.02
18.72
26.93
24.93
53
15.34
Gross margin%
13.01
10.48
11.30
8.64
11.62
14.58
14.35
14.45
17.09
19.52
2.50
14.58
13.68
61
8.38
Operating margin%
33.38
30.68
29.33
26.55
23.67
23.18
20.98
18.67
19.52
22.28
9.30
20.98
23.42
60
12.18
Net margin%
18.91
20.58
17.68
16.72
17.85
19.19
19.11
19.61
21.63
23.30
19.83
19.61
19.15
54
27.77
P/E ratio (avg)x
13.39
12.90
13.09
12.33
12.87
13.28
12.52
13.36
12.43
14.10
10.68
13.28
12.99
48
20.50
EV/EBITx
36.67
34.71
32.67
34.93
31.67
33.17
33.82
33.53
30.49
30.59
6.759
33.17
33.35
77
8.91
FCF yield (avg)%
19.71
20.53
22.75
21.94
20.34
20.96
21.18
18.88
16.03
14.00
14.52
18.88
20.43
59
16.77
FCF margin%
26.15
28.87
31.61
31.91
30.67
30.74
29.34
28.89
27.96
30.75
26.77
29.34
30.01
92
1.196
FCF / Net incomex
1.272
1.161
1.084
1.216
1.140
1.058
1.017
1.117
1.091
1.056
0.824
1.058
1.104
73
2.78
ROIC%
23.89
24.16
22.65
21.17
20.26
20.11
18.38
20.35
20.72
17.74
5.60
20.11
20.54
59
17.65
Return on equity%
10.07
7.45
9.26
7.63
6.77
7.82
5.35
7.38
9.21
12.14
26.80
7.82
7.72
82
20.82
Return on assets%
21.88
24.58
23.91
21.02
22.93
22.80
24.40
23.41
23.74
23.13
17.71
23.41
23.27
51
55.04
EPS¥
70.22
71.18
74.46
78.28
80.76
84.52
85.44
83.73
98.23
107.06
56.62
5.80%
3.84%
—
28.29
EPS growth%
17.79
19.30
20.38
17.62
15.26
12.71
15.30
17.83
20.81
20.40
17.28
17.83
17.81
85
107.80
Bookvalue per sh¥
92.16
94.60
105.62
113.57
115.74
123.97
137.25
154.81
154.73
152.60
137.59
5.69%
6.16%
—
120.10
FCF per share¥
58.01
65.63
68.10
79.84
86.22
86.00
86.43
91.10
102.49
115.01
84.56
5.93%
8.65%
—
68.51
Dividend per sh¥
169.36
152.70
160.65
160.02
151.59
144.43
153.33
140.48
127.96
141.58
90.28
(1.36%)
(1.16%)
—
2.77
Div yield (avg)%
8.03
9.03
11.11
10.52
12.24
10.05
9.35
9.89
11.41
9.82
19.33
9.89
9.97
89
5.12
Payout ratio%
0.40
3.12
5.51
4.55
6.04
4.96
3.04
1.76
4.51
5.58
24.58
4.51
4.53
86
8.542
Shares (diluted)M
9.857
9.318
10.57
10.36
11.29
11.36
11.65
12.08
13.59
14.36
8.714
4.93%
3.23%
39
9.05
Buyback yield%
5.34
5.18
5.17
7.34
5.97
7.88
8.43
6.97
6.15
7.92
16.15
7.88
6.56
73
0.623
D/E ratiox
1.698
1.693
1.889
1.801
1.970
1.981
2.165
2.326
2.341
2.591
1.345
2.326
1.976
25
4.771
Enterprise value¥B
1.138
1.126
1.209
1.309
1.418
1.575
1.715
1.870
2.209
2.175
1.140
8.93%
6.55%
45
2.248
LT debt¥B
1.088
1.112
1.068
1.158
1.160
1.238
1.217
1.297
1.242
1.443
4.253
4.47%
3.29%
69
Revenue
¥6.196B
2.37%
1.00×
Cost of revenue
¥3.375B
2.26%
0.99×
Operating expenses
¥743.4M
2.24%
0.99×
Goodwill & intangibles
14.92%
Property and equipment
14.18%
Spread over hurdle
15.65%