3.550
Revenue¥B
5.937
6.200
6.602
6.855
7.293
7.805
8.293
8.568
9.040
9.583
3.783
5.61%
5.33%
94
13.96
Revenue growth%
34.60
33.25
31.59
33.32
32.76
33.29
34.10
33.78
34.44
35.41
26.87
34.10
33.55
10
26.54
Gross margin%
17.30
18.52
18.06
15.95
14.11
15.38
16.73
17.76
20.16
17.86
5.99
17.76
17.53
77
2.96
Operating margin%
19.04
16.22
15.87
14.83
15.24
15.48
17.41
17.93
20.67
18.50
18.37
17.93
16.82
22
18.01
Net margin%
26.66
28.67
30.04
31.27
28.55
26.80
26.11
23.86
24.09
22.34
26.15
24.09
26.73
91
15.13
P/E ratio (avg)x
44.68
46.81
49.92
51.56
59.83
68.57
69.16
77.11
75.96
83.78
14.14
75.96
64.20
56
22.62
EV/EBITx
14.86
15.04
14.49
14.22
13.30
14.33
12.95
12.40
12.56
12.30
35.35
12.56
13.76
6
26.91
FCF yield (avg)%
14.25
14.26
11.99
9.49
9.96
9.88
7.19
9.78
7.87
8.02
16.56
8.02
9.83
42
22.85
FCF margin%
24.56
27.32
30.22
31.27
33.26
36.22
38.19
36.89
37.76
36.87
27.56
36.89
34.74
86
1.416
FCF / Net incomex
1.050
0.906
0.813
0.831
0.781
0.831
0.740
0.693
0.677
0.653
1.794
0.693
0.797
11
9.26
ROIC%
23.72
23.82
25.31
23.26
24.18
21.80
24.32
24.58
27.44
26.44
18.38
24.58
24.25
5
28.96
Return on equity%
8.56
7.98
8.85
10.16
9.40
11.01
8.94
5.98
8.78
8.62
20.39
8.78
8.82
43
13.33
Return on assets%
6.67
5.82
4.51
3.42
4.83
5.10
6.30
7.02
6.91
7.30
22.50
6.91
6.06
15
57.38
EPS¥
183.72
196.76
203.89
232.48
226.56
237.20
267.53
306.59
333.56
335.91
58.81
8.20%
7.54%
—
6.08
EPS growth%
7.91
6.63
8.37
7.17
5.57
6.01
5.61
4.73
5.43
8.31
20.64
5.61
6.32
81
111.98
Bookvalue per sh¥
248.72
278.84
298.47
276.76
309.54
350.06
360.02
415.40
398.41
391.21
149.27
4.79%
5.87%
—
177.87
FCF per share¥
67.63
66.81
72.62
77.50
67.31
67.07
59.87
65.17
56.24
54.59
133.45
(4.10%)
(2.82%)
—
171.18
Dividend per sh¥
177.65
181.13
204.71
218.27
232.02
236.12
225.12
222.65
220.79
224.93
45.68
(0.62%)
2.01%
—
29.33
Div yield (avg)%
15.05
17.53
19.08
16.37
16.19
15.05
14.06
15.19
13.27
16.13
2.69
15.05
15.66
53
10.92
Payout ratio%
11.15
11.41
9.60
12.36
14.28
13.43
11.89
13.56
15.79
15.45
10.34
13.56
12.90
22
14.44
Shares (diluted)M
19.47
18.66
19.34
20.89
19.99
22.76
23.28
25.95
26.34
26.50
14.24
5.80%
3.96%
79
24.63
Buyback yield%
0.40
0.40
2.57
3.58
1.87
1.14
0.40
0.40
1.22
0.40
18.85
0.40
0.77
94
1.539
D/E ratiox
1.532
1.577
1.635
1.720
1.949
2.198
2.436
2.405
2.540
2.775
1.645
2.436
2.073
10
2.480
Enterprise value¥B
3.606
4.162
4.375
4.922
5.378
5.587
5.831
5.971
6.054
6.021
1.440
2.28%
5.73%
72
0.830
LT debt¥B
5.133
5.153
5.304
5.215
5.314
4.696
4.045
3.433
3.025
3.000
7.345
(10.81%)
(6.19%)
52
Revenue
¥9.583B
5.33%
1.00×
Cost of revenue
¥6.338B
5.33%
1.00×
Operating expenses
¥1.002B
4.89%
0.96×
Property and equipment
18.33%
Spread over hurdle
47.97%