4.322
Revenue¥B
6.106
6.140
6.268
6.593
6.629
6.741
6.930
7.021
7.296
7.588
4.451
2.74%
2.48%
68
27.59
Revenue growth%
15.84
17.39
16.52
18.72
20.46
17.50
18.71
17.76
20.70
20.40
26.96
18.71
18.23
72
27.11
Gross margin%
3.97
1.25
0.40
0.40
0.40
0.40
0.40
0.40
3.06
5.09
5.86
0.40
0.40
89
6.34
Operating margin%
23.00
24.76
23.79
22.65
19.87
17.69
18.28
17.16
15.76
18.45
29.36
17.69
19.16
11
28.33
Net margin%
15.56
14.34
16.50
15.96
17.97
16.65
15.26
14.92
13.43
14.10
25.93
14.92
15.41
81
36.47
P/E ratio (avg)x
27.33
26.35
27.98
29.73
26.51
26.27
26.50
28.88
31.34
31.09
24.61
28.88
27.66
92
9.692
EV/EBITx
12.25
13.50
13.27
12.40
13.85
12.80
13.74
14.01
13.49
13.98
10.60
13.74
13.50
48
7.20
FCF yield (avg)%
27.06
24.72
25.15
22.25
20.83
23.40
25.91
27.09
25.36
25.96
23.94
25.91
25.25
93
11.65
FCF margin%
9.61
10.58
12.11
9.37
9.74
6.91
7.84
4.92
4.71
4.47
4.52
4.92
8.61
33
0.733
FCF / Net incomex
0.396
0.361
0.352
0.374
0.414
0.425
0.391
0.414
0.427
0.403
1.479
0.414
0.400
21
25.57
ROIC%
22.29
22.48
25.02
23.55
25.02
26.32
28.18
30.72
29.07
26.82
17.61
28.18
25.67
36
18.62
Return on equity%
6.54
8.11
5.95
5.75
8.24
5.86
4.41
5.96
3.46
3.08
21.51
4.41
5.90
88
20.26
Return on assets%
7.17
8.93
6.35
8.92
7.39
9.27
11.25
9.45
6.88
9.29
18.49
9.29
8.92
34
208.09
EPS¥
182.94
194.04
194.09
214.11
228.85
269.10
321.72
342.20
344.05
352.38
213.77
9.02%
8.70%
—
22.87
EPS growth%
24.86
23.20
20.70
19.26
21.65
22.13
21.21
23.55
20.98
19.45
29.61
21.21
21.43
90
152.26
Bookvalue per sh¥
275.32
301.57
341.29
394.63
381.55
431.40
509.52
512.89
542.13
549.36
250.78
7.56%
8.25%
—
85.47
FCF per share¥
97.61
105.01
105.64
118.94
129.20
143.85
155.89
166.85
175.01
186.14
319.03
7.58%
7.65%
—
45.96
Dividend per sh¥
99.06
110.85
120.56
114.72
114.36
110.09
126.76
126.56
136.19
149.30
292.13
5.48%
4.98%
—
12.34
Div yield (avg)%
10.77
9.58
6.82
6.16
5.97
7.88
5.18
3.10
5.99
6.95
18.47
5.99
6.49
45
24.21
Payout ratio%
23.70
21.08
20.17
20.26
17.58
16.23
14.25
13.18
10.50
8.62
3.83
13.18
16.90
16
32.33
Shares (diluted)M
50.92
60.26
67.23
80.68
84.82
99.33
117.4
115.3
125.5
131.2
32.48
9.12%
11.97%
87
12.66
Buyback yield%
6.71
6.84
8.89
6.00
3.88
0.92
3.16
0.97
0.40
0.74
28.78
0.92
3.52
47
1.607
D/E ratiox
0.157
0.159
0.159
0.167
0.179
0.183
0.176
0.178
0.199
0.198
1.461
0.183
0.177
61
5.634
Enterprise value¥B
11.16
10.91
10.44
9.877
11.29
12.24
13.63
13.01
14.41
15.59
6.186
6.66%
4.14%
94
6.043
LT debt¥B
1.715
1.699
1.804
1.916
1.977
1.741
1.833
1.784
1.688
1.501
7.163
(5.36%)
(2.62%)
45
Revenue
¥7.588B
2.48%
1.00×
Cost of revenue
¥4.534B
2.41%
0.99×
Operating expenses
¥1.660B
2.54%
1.01×
Property and equipment
16.13%
Spread over hurdle
(4.40%)