8.807
Revenue¥B
3.754
3.954
4.165
4.487
4.842
5.269
5.670
6.095
6.450
6.947
9.401
7.49%
7.21%
17
3.12
Revenue growth%
26.26
24.69
22.40
23.19
21.33
22.74
25.12
25.97
27.18
28.94
5.56
25.97
24.91
26
2.04
Gross margin%
30.63
32.15
29.66
31.59
32.14
33.76
36.61
35.97
36.58
34.81
14.69
35.97
32.95
55
20.66
Operating margin%
29.50
29.72
29.02
30.04
31.29
28.39
28.34
30.55
31.55
30.04
12.29
30.04
29.88
60
13.58
Net margin%
20.97
19.70
22.17
22.76
22.27
22.17
25.07
26.69
24.68
27.23
6.30
25.07
22.51
29
26.75
P/E ratio (avg)x
46.79
47.36
52.56
49.31
48.33
51.23
55.78
58.21
56.69
54.33
14.81
55.78
51.89
78
6.372
EV/EBITx
25.15
24.54
21.94
20.50
19.74
17.54
18.79
18.35
18.51
20.12
20.40
18.51
19.93
14
3.54
FCF yield (avg)%
4.27
6.84
7.61
8.96
10.16
12.20
12.93
12.96
13.32
16.06
5.63
12.96
11.18
57
24.02
FCF margin%
11.69
8.86
10.44
10.64
8.24
9.20
7.70
6.75
3.94
3.04
18.52
6.75
8.55
11
0.173
FCF / Net incomex
2.174
2.274
2.318
2.394
2.464
2.524
2.589
2.907
2.803
2.904
0.584
2.803
2.494
63
21.04
ROIC%
24.93
25.07
24.10
24.53
24.52
23.56
26.39
29.34
29.88
28.47
13.11
28.47
25.00
58
24.52
Return on equity%
18.29
19.95
19.61
19.88
22.11
23.10
24.21
27.08
25.84
23.16
22.00
24.21
22.61
13
9.90
Return on assets%
24.95
26.29
25.60
27.36
26.53
27.43
26.74
25.47
24.49
21.63
20.87
25.47
25.95
20
92.30
EPS¥
190.81
192.47
177.13
168.85
190.83
217.12
248.79
263.42
247.63
254.29
97.44
5.91%
4.09%
—
28.50
EPS growth%
15.83
16.76
19.73
18.53
17.11
15.59
18.46
18.49
20.43
20.39
11.51
18.49
18.47
50
116.15
Bookvalue per sh¥
88.70
98.05
116.84
135.44
161.30
185.78
224.48
266.10
307.68
339.29
31.93
16.03%
15.44%
—
118.88
FCF per share¥
131.35
146.24
146.36
140.05
148.73
165.54
178.03
180.44
182.85
180.19
78.77
3.91%
3.46%
—
157.95
Dividend per sh¥
77.23
76.92
77.80
78.91
80.68
74.02
77.94
82.70
74.63
79.21
158.10
(0.37%)
(0.36%)
—
15.58
Div yield (avg)%
11.70
13.52
13.77
12.25
14.18
11.75
9.06
7.23
5.44
7.32
6.85
7.32
11.73
71
19.12
Payout ratio%
18.53
19.00
16.22
14.36
16.88
16.31
16.52
18.40
19.02
18.52
7.77
18.40
17.64
52
24.95
Shares (diluted)M
26.81
29.75
27.60
25.94
23.78
24.52
26.59
29.33
33.32
37.31
24.82
9.43%
4.12%
44
4.47
Buyback yield%
15.89
17.06
14.92
15.18
12.90
13.62
10.94
8.85
7.26
6.59
17.77
8.85
13.26
10
1.558
D/E ratiox
0.772
0.799
0.962
0.972
1.126
1.140
1.127
1.327
1.347
1.521
1.148
1.327
1.127
12
6.859
Enterprise value¥B
4.581
5.180
5.019
5.620
5.732
5.181
5.717
5.182
5.656
5.748
3.521
0.06%
3.08%
77
2.168
LT debt¥B
12.23
13.45
13.81
16.01
18.09
17.99
16.91
16.13
16.79
17.95
2.417
(0.15%)
4.76%
16
Revenue
¥6.947B
7.21%
1.00×
Cost of revenue
¥3.737B
7.18%
1.00×
Operating expenses
¥874.6M
7.98%
1.07×
Property and equipment
18.85%
Spread over hurdle
20.36%