2.628
Revenue¥B
3.995
4.090
4.240
4.456
4.615
4.868
4.983
5.139
5.331
2.838
3.201
3.65%
3.68%
76
17.41
Revenue growth%
8.45
10.34
12.14
12.89
11.50
10.76
9.18
9.50
7.50
29.37
14.06
9.50
10.55
60
22.50
Gross margin%
8.39
6.16
8.72
11.14
8.89
11.86
10.09
11.34
11.37
10.12
14.18
11.34
9.49
37
21.54
Operating margin%
12.49
14.81
13.10
14.25
12.75
11.14
12.86
11.59
13.69
9.36
20.51
12.75
12.98
60
27.81
Net margin%
9.96
11.98
9.28
10.52
11.18
12.06
10.54
8.72
5.89
3.58
9.48
10.54
10.53
73
16.64
P/E ratio (avg)x
61.20
63.75
61.77
70.44
79.05
76.26
78.05
74.29
85.33
35.85
15.25
78.05
72.36
45
22.22
EV/EBITx
22.30
23.84
21.65
19.46
19.15
19.45
18.59
16.49
17.17
14.60
30.08
18.59
19.46
32
14.66
FCF yield (avg)%
21.18
22.90
23.54
26.42
23.88
26.33
23.54
25.32
26.02
17.44
21.93
25.32
23.86
25
19.46
FCF margin%
16.52
18.68
16.97
18.72
17.56
20.48
20.42
18.10
19.79
6.16
24.07
19.79
18.70
20
0.300
FCF / Net incomex
1.856
1.820
2.114
2.293
2.231
2.544
2.663
2.678
2.691
1.224
0.512
2.663
2.262
9
13.14
ROIC%
23.00
20.50
17.68
18.79
16.38
18.00
15.73
13.94
11.42
4.68
17.15
15.73
17.84
56
4.46
Return on equity%
25.86
24.95
23.43
24.19
22.92
25.36
25.60
24.21
24.38
8.04
24.77
24.38
24.29
7
15.13
Return on assets%
9.50
8.38
10.71
10.84
9.85
8.19
11.09
10.88
11.41
9.61
3.47
10.88
10.78
46
44.77
EPS¥
181.73
203.11
225.38
234.62
261.30
278.46
265.55
244.41
239.10
49.85
50.82
0.38%
2.08%
—
21.66
EPS growth%
16.86
14.52
12.23
14.07
11.60
12.65
15.46
17.52
18.42
25.43
22.16
15.46
14.99
70
43.34
Bookvalue per sh¥
487.86
501.10
588.83
694.24
697.15
704.74
803.39
903.19
1,050
261.84
124.26
8.62%
9.07%
—
161.41
FCF per share¥
204.77
194.54
180.41
156.34
156.97
137.26
123.93
117.36
104.89
117.51
220.83
(7.67%)
(5.78%)
—
251.37
Dividend per sh¥
227.19
230.90
220.36
243.00
269.43
256.26
231.92
207.69
207.33
234.67
171.87
(3.13%)
(1.08%)
—
20.47
Div yield (avg)%
4.46
6.85
4.21
6.81
4.37
6.00
4.95
2.08
0.40
6.01
8.62
4.37
4.70
74
13.36
Payout ratio%
19.91
18.69
19.10
18.46
19.71
21.78
19.05
17.34
15.03
9.65
21.52
19.05
19.08
71
13.00
Shares (diluted)M
13.64
13.60
13.32
13.29
14.11
14.79
14.73
13.54
14.86
13.19
13.36
2.26%
1.54%
58
15.93
Buyback yield%
2.52
3.96
3.22
4.55
1.78
0.40
0.40
0.40
0.40
23.79
14.85
0.40
2.15
78
1.119
D/E ratiox
0.093
0.099
0.094
0.089
0.077
0.066
0.070
0.068
0.065
1.127
1.769
0.068
0.083
31
1.529
Enterprise value¥B
0.819
0.867
0.762
0.704
0.664
0.707
0.645
0.624
0.639
3.407
4.479
(1.90%)
(2.36%)
66
3.945
LT debt¥B
2.055
1.957
1.889
1.693
1.804
1.667
1.645
1.763
1.615
4.333
0.400
(0.94%)
(3.75%)
53
Revenue
¥5.331B
3.68%
1.00×
Cost of revenue
¥2.594B
3.72%
1.00×
Operating expenses
¥984.5M
3.21%
0.96×
Property and equipment
17.73%
Spread over hurdle
40.20%