2.735
Revenue¥B
5.948
5.909
6.027
5.947
6.077
6.246
6.269
6.246
6.322
6.285
2.806
0.68%
0.51%
73
3.00
Revenue growth%
25.69
27.36
30.24
29.66
30.16
28.22
27.18
29.58
27.89
26.49
24.12
27.89
28.05
24
6.64
Gross margin%
12.33
10.02
12.94
14.60
16.98
15.31
13.17
12.45
11.17
12.10
24.97
12.45
12.69
22
24.78
Operating margin%
21.56
21.78
19.26
19.74
21.93
22.48
24.33
25.55
23.69
21.28
6.50
23.69
21.86
22
9.56
Net margin%
16.00
13.01
15.33
16.15
16.34
14.23
17.05
18.32
17.70
18.19
11.70
17.70
16.24
8
34.47
P/E ratio (avg)x
15.06
16.20
19.46
23.44
24.09
27.32
29.15
34.34
38.74
41.23
31.16
34.34
25.71
25
8.263
EV/EBITx
10.84
12.33
12.24
12.17
12.21
13.37
14.62
15.88
18.47
20.11
20.33
15.88
12.85
13
11.84
FCF yield (avg)%
16.68
19.33
18.89
17.07
16.32
14.78
12.74
14.35
14.85
16.75
27.99
14.78
16.50
58
11.49
FCF margin%
22.41
24.67
22.64
20.40
21.43
19.50
18.86
16.17
18.05
18.47
5.15
18.47
19.95
48
1.101
FCF / Net incomex
0.268
0.269
0.277
0.261
0.261
0.224
0.233
0.196
0.198
0.205
1.114
0.205
0.247
77
8.52
ROIC%
14.28
12.95
10.95
10.55
7.95
5.73
3.24
4.39
2.64
4.72
7.44
4.39
6.84
76
18.47
Return on equity%
29.01
27.85
25.33
23.86
21.66
23.50
21.56
18.61
18.31
20.12
18.97
20.12
22.58
32
22.16
Return on assets%
19.95
21.64
23.53
20.83
20.29
19.96
22.77
25.54
24.27
25.81
20.69
24.27
22.21
72
141.21
EPS¥
534.10
605.50
706.52
720.64
834.66
927.59
981.38
1,053
1,214
1,426
157.52
11.30%
12.00%
—
18.38
EPS growth%
18.81
17.96
17.55
19.87
17.70
20.47
17.69
19.89
19.34
16.85
13.67
19.34
18.39
92
113.14
Bookvalue per sh¥
54.44
54.16
55.07
58.09
60.33
55.11
50.92
45.80
47.12
50.96
310.67
(3.32%)
(0.01%)
—
145.52
FCF per share¥
306.62
338.82
394.25
410.16
425.77
438.85
432.50
503.07
560.13
594.31
61.85
6.90%
7.34%
—
272.86
Dividend per sh¥
56.84
59.37
63.40
65.54
65.74
69.53
72.35
67.34
63.13
57.77
77.86
(2.55%)
(1.04%)
—
18.16
Div yield (avg)%
13.99
16.28
15.86
13.28
15.46
18.26
18.32
15.79
13.93
15.08
22.54
15.79
15.63
63
13.71
Payout ratio%
32.80
32.88
30.14
27.61
26.31
26.03
26.79
29.17
29.45
30.52
5.10
29.17
29.31
11
10.82
Shares (diluted)M
15.18
15.75
17.10
20.02
21.33
25.17
24.29
27.97
30.17
29.36
10.56
6.60%
6.90%
67
20.63
Buyback yield%
14.90
14.64
13.68
14.19
11.64
13.39
15.23
13.53
12.78
9.91
5.43
13.39
13.60
32
0.462
D/E ratiox
1.659
1.835
2.140
2.074
2.404
2.882
3.342
3.367
3.907
4.507
1.365
3.367
2.643
38
1.400
Enterprise value¥B
0.654
0.738
0.717
0.751
0.755
0.772
0.724
0.766
0.859
0.898
2.450
3.55%
3.47%
37
4.704
LT debt¥B
1.996
1.892
1.871
1.779
1.786
1.744
1.849
1.919
1.956
2.131
3.255
3.60%
0.53%
84
Revenue
¥6.285B
0.51%
1.00×
Cost of revenue
¥3.452B
0.37%
0.99×
Operating expenses
¥988.9M
1.27%
1.08×
Property and equipment
16.89%
Goodwill & intangibles
15.84%
Spread over hurdle
17.34%