49.87
Revenue¥B
54.72
56.43
55.75
56.39
55.91
57.62
56.81
58.24
58.08
57.54
51.17
0.58%
0.62%
75
4.78
Revenue growth%
24.97
26.72
27.01
27.46
25.06
26.11
27.52
27.17
27.29
26.65
19.81
27.17
26.86
30
2.27
Gross margin%
12.21
9.27
8.62
6.04
6.78
6.86
9.35
8.74
11.40
11.09
8.20
9.35
9.00
8
29.48
Operating margin%
6.73
8.32
6.59
9.57
9.23
11.04
11.10
12.99
14.20
15.03
10.76
12.99
10.30
16
21.08
Net margin%
21.02
18.03
17.77
18.87
19.66
19.01
21.65
23.91
22.50
21.32
23.20
21.65
20.34
91
26.23
P/E ratio (avg)x
15.81
15.77
15.96
14.51
14.52
16.06
18.08
17.60
19.47
18.83
9.612
18.08
16.01
83
34.08
EV/EBITx
37.74
33.86
36.26
39.52
41.54
40.96
41.32
43.14
42.61
46.98
14.70
42.61
41.14
11
19.70
FCF yield (avg)%
31.63
31.15
28.20
29.41
30.10
27.50
24.80
23.51
26.33
24.07
3.57
24.80
27.85
91
11.83
FCF margin%
9.79
8.61
8.06
10.60
13.05
11.73
12.52
13.65
13.74
10.90
15.76
12.52
11.32
72
0.550
FCF / Net incomex
1.809
2.038
2.053
2.173
2.263
2.388
2.506
2.861
2.998
2.886
0.818
2.861
2.325
76
10.91
ROIC%
5.78
4.40
6.64
3.65
5.07
2.83
3.54
0.87
0.40
0.40
4.93
0.87
3.60
43
23.88
Return on equity%
10.47
12.73
14.60
14.71
15.75
17.04
20.01
19.41
19.30
20.63
22.15
19.41
16.39
93
29.22
Return on assets%
14.72
16.15
14.40
15.40
14.40
16.20
18.08
20.69
17.74
20.24
22.33
18.08
16.17
18
101.00
EPS¥
213.83
222.32
250.55
286.63
290.55
315.42
309.57
320.98
358.38
342.47
105.06
3.34%
6.25%
—
25.91
EPS growth%
8.51
6.86
6.21
5.63
4.10
5.33
6.62
6.70
9.03
7.20
11.24
6.70
6.66
58
99.18
Bookvalue per sh¥
89.67
99.64
112.45
114.52
115.44
119.53
135.08
146.27
167.34
185.77
117.80
9.98%
7.04%
—
151.42
FCF per share¥
350.04
366.96
359.88
365.47
402.62
424.08
418.68
481.78
493.26
524.95
54.84
5.45%
3.99%
—
33.21
Dividend per sh¥
382.02
405.25
395.79
404.78
464.66
463.43
489.00
528.44
552.26
641.73
121.39
6.67%
6.19%
—
20.31
Div yield (avg)%
14.79
14.61
16.50
15.81
15.36
12.71
11.30
11.06
8.87
9.78
13.41
11.06
13.66
87
7.04
Payout ratio%
19.84
20.97
22.66
22.67
24.39
27.00
26.81
29.03
28.87
31.68
4.10
28.87
25.60
23
59.01
Shares (diluted)M
83.88
84.37
90.42
90.17
104.0
105.7
113.2
122.7
117.7
135.7
58.88
5.45%
5.59%
42
4.66
Buyback yield%
14.42
14.23
13.25
14.42
13.70
11.75
11.07
8.64
11.56
10.15
27.80
11.07
12.50
63
1.247
D/E ratiox
1.621
1.849
2.048
2.204
2.066
2.340
2.244
2.106
1.915
1.836
0.623
2.106
2.057
33
13.34
Enterprise value¥B
43.61
45.12
48.36
49.52
51.68
58.43
62.16
68.09
80.04
84.61
14.51
10.36%
8.00%
54
39.97
LT debt¥B
44.73
42.30
43.40
47.66
47.53
43.25
43.57
40.42
41.78
44.17
34.42
(1.46%)
0.49%
83
Revenue
¥57.54B
0.62%
1.00×
Cost of revenue
¥36.73B
0.43%
0.98×
Operating expenses
¥6.759B
0.82%
1.02×
Property and equipment
16.00%
Spread over hurdle
13.62%