47.14
Revenue¥B
227.0
228.2
232.1
239.8
240.9
246.4
253.2
259.2
263.3
270.5
50.98
2.35%
1.85%
10
26.50
Revenue growth%
23.44
24.20
22.98
24.11
26.59
28.85
26.64
25.68
28.65
27.36
8.53
27.36
26.14
72
9.82
Gross margin%
12.77
14.35
13.25
14.89
15.47
16.95
18.94
21.86
20.28
19.33
17.11
19.33
16.21
39
25.72
Operating margin%
0.40
1.72
2.99
1.55
0.82
0.72
3.01
5.04
3.88
6.30
8.62
3.88
2.36
14
20.05
Net margin%
1.36
2.47
2.20
1.92
0.55
0.40
0.40
2.56
5.39
2.85
20.09
2.56
2.06
24
20.80
P/E ratio (avg)x
41.45
45.71
42.19
46.50
48.28
49.38
56.36
56.32
55.65
55.75
7.641
55.75
48.83
10
36.41
EV/EBITx
23.49
23.59
25.69
25.94
23.99
25.82
23.94
23.40
26.49
25.72
23.65
25.72
24.84
33
5.67
FCF yield (avg)%
18.87
17.00
14.32
12.72
15.34
17.76
16.18
15.22
14.65
13.33
12.48
15.22
15.28
17
7.15
FCF margin%
1.46
1.98
0.40
2.27
5.00
4.63
2.60
4.82
4.86
3.23
3.96
4.63
2.91
22
0.588
FCF / Net incomex
2.272
2.622
3.088
3.429
3.751
4.411
4.898
5.819
6.861
8.142
0.140
5.819
4.081
68
15.73
ROIC%
17.77
16.38
18.75
16.86
16.55
17.25
15.25
14.56
11.60
12.26
17.19
14.56
16.46
94
22.52
Return on equity%
25.33
26.83
25.26
27.75
25.87
25.57
24.89
25.84
25.69
27.12
6.61
25.69
25.76
56
11.99
Return on assets%
9.71
12.15
11.39
13.20
14.35
12.02
12.52
10.60
12.32
15.11
3.72
12.32
12.23
36
362.74
EPS¥
759.86
758.85
737.38
741.92
876.10
1,030
1,085
1,031
1,088
1,172
385.52
5.99%
4.91%
—
17.21
EPS growth%
14.42
13.30
10.63
10.46
9.54
12.21
10.92
11.29
11.38
9.74
21.18
11.29
11.10
49
617.60
Bookvalue per sh¥
318.29
361.46
394.13
404.48
467.05
523.51
586.52
624.41
628.54
720.26
640.80
9.05%
9.76%
—
105.27
FCF per share¥
92.67
88.35
94.51
82.55
83.79
83.06
88.78
89.77
91.02
92.37
241.04
1.97%
(0.82%)
—
205.74
Dividend per sh¥
329.56
347.57
346.41
335.18
319.43
343.97
339.59
343.91
361.74
411.10
379.87
5.18%
2.54%
—
19.26
Div yield (avg)%
20.46
22.35
25.14
23.48
22.92
23.03
23.01
21.23
18.77
21.72
3.44
21.72
22.63
80
19.34
Payout ratio%
14.89
16.81
15.28
15.74
14.65
12.18
10.38
9.95
8.38
9.39
25.11
9.95
13.42
17
155.8
Shares (diluted)M
120.9
123.5
135.3
142.7
157.6
156.5
148.5
129.9
124.9
129.8
162.6
(3.80%)
1.43%
70
3.49
Buyback yield%
5.50
6.68
4.24
1.97
1.62
3.71
2.40
3.88
5.95
3.12
16.67
3.71
3.80
30
0.560
D/E ratiox
0.380
0.372
0.395
0.389
0.435
0.496
0.549
0.565
0.568
0.661
1.313
0.565
0.466
84
186.1
Enterprise value¥B
138.2
144.6
163.1
183.5
201.7
190.3
186.0
179.9
174.6
177.1
124.3
(2.57%)
3.06%
36
42.46
LT debt¥B
255.9
278.7
265.2
294.5
290.5
302.6
299.5
344.0
316.8
351.5
208.5
3.89%
3.99%
68
Revenue
¥270.5B
1.85%
1.00×
Cost of revenue
¥187.4B
1.77%
0.99×
Operating expenses
¥32.46B
2.44%
1.06×
Property and equipment
15.98%
Return on capital
133.33%
Spread over hurdle
126.30%