284.7
Revenue¥B
255.7
272.5
285.4
294.9
310.4
328.7
353.0
374.3
392.4
420.2
294.2
6.25%
5.83%
28
16.42
Revenue growth%
26.95
28.48
26.33
24.30
26.29
27.37
26.29
24.80
23.63
21.94
4.14
24.80
26.29
76
10.66
Gross margin%
31.84
31.81
29.84
27.72
30.15
32.31
34.46
32.12
29.53
27.23
28.91
32.12
30.98
58
20.40
Operating margin%
5.23
5.45
2.45
4.53
4.00
1.40
4.33
3.83
2.86
1.05
11.64
2.86
3.91
86
4.14
Net margin%
21.41
23.26
22.48
22.77
20.25
17.58
15.89
13.44
16.13
15.42
2.93
15.89
18.91
22
14.93
P/E ratio (avg)x
22.95
25.86
28.11
32.06
37.64
44.85
44.11
52.01
51.20
55.03
27.00
51.20
40.88
29
26.34
EV/EBITx
8.050
8.401
9.209
9.823
10.32
11.11
12.43
14.15
14.03
14.93
10.92
14.03
10.71
66
24.89
FCF yield (avg)%
18.76
15.84
13.75
12.39
10.02
11.16
8.94
10.20
9.24
11.51
27.18
10.20
11.33
90
6.13
FCF margin%
32.53
34.83
32.33
33.20
36.00
35.83
35.39
36.48
36.39
34.46
28.09
35.83
35.11
56
0.179
FCF / Net incomex
0.345
0.379
0.386
0.339
0.306
0.284
0.251
0.226
0.223
0.217
0.116
0.226
0.295
85
10.41
ROIC%
26.30
28.26
30.53
31.62
29.20
28.01
28.82
30.52
28.30
29.80
5.71
28.82
29.01
59
2.78
Return on equity%
12.14
9.21
10.92
12.43
9.61
10.28
9.42
10.83
13.69
13.08
18.63
10.83
10.87
13
9.32
Return on assets%
9.79
10.98
11.76
10.26
9.47
7.22
8.47
8.07
6.57
8.13
21.41
8.07
8.97
93
137.27
EPS¥
199.49
196.23
235.85
256.60
279.59
323.40
382.56
425.22
498.91
535.53
151.78
13.88%
10.61%
—
15.83
EPS growth%
6.72
6.62
9.29
9.86
7.99
7.26
7.63
6.46
4.11
3.25
13.64
6.46
6.99
67
562.12
Bookvalue per sh¥
112.98
115.88
114.60
112.77
121.85
133.24
143.12
134.24
129.94
125.26
318.75
0.55%
0.92%
—
136.18
FCF per share¥
470.01
464.42
462.12
459.15
497.14
469.50
501.32
487.40
517.83
588.85
147.66
3.44%
3.01%
—
364.83
Dividend per sh¥
236.72
241.19
265.39
253.38
287.00
312.69
290.79
321.40
357.74
357.69
163.79
4.50%
3.86%
—
6.92
Div yield (avg)%
17.52
16.11
14.76
14.65
15.70
17.08
15.90
14.79
14.39
13.04
26.01
14.79
15.24
84
12.81
Payout ratio%
25.30
25.66
26.03
24.75
24.83
22.25
21.36
22.55
20.42
18.63
18.73
21.36
23.65
8
457.4
Shares (diluted)M
472.9
479.8
426.5
472.0
508.4
487.8
524.7
556.5
592.2
613.9
461.3
3.84%
2.35%
19
13.48
Buyback yield%
18.20
20.47
21.13
21.52
19.96
19.70
19.08
17.55
18.29
20.52
12.28
19.08
19.83
74
0.383
D/E ratiox
2.054
2.295
2.424
2.398
2.544
2.634
2.615
2.798
2.665
2.604
0.648
2.634
2.574
61
227.4
Enterprise value¥B
55.85
53.49
55.35
56.03
59.21
58.57
59.27
57.29
59.41
57.10
324.1
(0.72%)
0.69%
81
262.3
LT debt¥B
267.9
276.1
304.8
328.2
331.5
374.3
446.3
465.4
516.8
558.4
52.50
10.99%
8.56%
60
Revenue
¥420.2B
5.83%
1.00×
Cost of revenue
¥280.2B
5.97%
1.01×
Operating expenses
¥99.00B
5.94%
1.01×
Property and equipment
15.09%
Spread over hurdle
(3.48%)