3.582
Revenue¥B
8.518
8.616
8.939
8.969
9.200
9.556
9.589
9.541
9.836
3.753
4.202
1.86%
1.45%
19
20.30
Revenue growth%
28.24
26.80
29.22
26.96
25.48
23.03
20.68
22.55
21.27
26.47
5.17
22.55
25.92
22
10.05
Gross margin%
13.60
16.00
16.17
17.15
15.42
18.36
17.21
16.89
15.99
5.82
8.88
16.89
16.09
63
29.98
Operating margin%
23.13
21.47
20.79
18.59
18.49
16.89
19.83
20.83
20.66
8.92
18.08
19.83
20.73
14
2.33
Net margin%
22.05
20.89
18.14
19.50
22.14
21.35
23.35
23.89
21.86
6.04
22.29
22.14
21.95
93
20.23
P/E ratio (avg)x
19.15
20.92
20.55
22.05
21.25
23.74
27.31
27.01
28.84
30.12
19.49
27.01
21.65
21
37.77
EV/EBITx
26.63
26.56
28.63
25.66
23.11
21.16
21.60
19.14
19.88
19.40
37.32
21.16
24.04
33
10.82
FCF yield (avg)%
18.84
21.30
20.49
21.44
24.15
25.02
25.32
23.56
25.82
15.05
18.67
25.02
22.50
24
10.60
FCF margin%
6.33
6.93
7.63
7.36
9.39
8.78
9.37
12.35
10.41
25.15
24.97
9.39
8.21
69
1.311
FCF / Net incomex
0.647
0.667
0.581
0.516
0.450
0.478
0.475
0.472
0.475
1.798
1.761
0.475
0.497
43
10.85
ROIC%
6.85
6.80
9.38
7.10
5.22
4.98
7.73
9.79
12.50
6.50
8.20
7.73
7.24
82
12.31
Return on equity%
16.87
19.62
21.82
20.86
19.98
19.66
19.31
19.07
17.77
14.73
9.57
19.31
19.46
77
3.25
Return on assets%
9.18
6.22
7.44
7.54
9.59
10.10
10.70
11.84
9.65
21.22
24.56
10.10
9.38
10
162.59
EPS¥
195.49
187.86
187.05
191.22
184.87
213.96
240.44
259.39
269.33
172.34
199.52
7.09%
5.60%
—
18.04
EPS growth%
21.02
20.12
21.70
19.77
20.14
23.01
20.63
18.95
16.65
16.97
17.87
20.14
20.38
79
162.00
Bookvalue per sh¥
159.49
177.21
168.84
167.41
188.18
199.07
204.71
198.16
195.51
181.37
206.43
3.15%
4.87%
—
56.79
FCF per share¥
231.77
243.48
260.35
283.20
304.04
322.62
296.48
301.39
324.28
30.44
71.30
2.75%
4.64%
—
128.00
Dividend per sh¥
120.43
124.80
107.15
106.75
113.03
99.90
87.85
93.44
99.82
197.17
34.73
(1.33%)
(2.07%)
—
11.59
Div yield (avg)%
3.27
5.33
8.28
9.37
10.65
12.62
12.13
12.23
11.92
18.36
21.07
12.13
10.01
38
25.81
Payout ratio%
3.28
2.14
2.85
3.30
2.64
0.40
0.67
0.40
0.91
4.06
17.09
0.67
2.39
70
61.43
Shares (diluted)M
115.0
129.8
136.0
132.8
130.0
132.4
154.8
181.0
184.2
59.94
62.33
6.76%
7.45%
15
24.30
Buyback yield%
6.03
4.83
7.26
6.02
7.68
8.30
6.50
8.87
9.69
29.30
27.81
8.30
6.88
32
1.102
D/E ratiox
0.909
1.003
1.009
0.947
0.910
0.870
1.010
1.083
1.256
0.778
1.636
1.010
0.975
12
1.867
Enterprise value¥B
9.423
10.54
10.49
10.52
10.20
10.63
11.13
10.34
9.696
10.86
1.638
(1.62%)
0.54%
61
9.314
LT debt¥B
2.398
2.334
2.373
2.495
2.819
3.091
2.829
3.200
3.447
5.250
7.277
6.68%
3.95%
29
Revenue
¥9.836B
1.45%
1.00×
Cost of revenue
¥5.693B
1.33%
0.99×
Operating expenses
¥1.921B
1.58%
1.01×
Property and equipment
15.62%
Spread over hurdle
22.55%