31.66
Revenue¥B
20.65
21.53
23.26
24.68
26.86
28.81
30.25
32.59
34.58
36.91
32.71
6.56%
6.50%
85
12.57
Revenue growth%
14.34
15.75
16.80
18.97
19.05
16.15
13.82
11.27
12.16
11.87
26.14
12.16
15.05
50
19.82
Gross margin%
9.58
11.92
14.78
16.07
18.10
20.24
17.47
17.90
15.26
12.43
29.37
17.47
15.66
74
29.15
Operating margin%
19.10
16.34
17.77
15.37
17.02
16.85
14.23
12.58
14.43
15.59
29.01
14.43
15.97
19
21.58
Net margin%
0.69
2.23
2.66
1.12
0.40
2.57
1.53
1.86
2.81
4.42
4.05
2.57
2.04
65
29.05
P/E ratio (avg)x
34.87
37.51
40.27
40.55
40.58
36.60
41.23
44.76
43.51
41.30
16.93
41.30
40.57
32
17.10
EV/EBITx
33.50
35.33
40.55
40.08
40.96
47.82
52.38
61.19
68.94
67.19
31.20
61.19
44.39
25
19.03
FCF yield (avg)%
29.73
29.79
28.53
28.77
29.73
32.32
31.27
31.90
33.94
34.56
19.55
32.32
30.53
62
24.38
FCF margin%
24.56
27.26
27.17
29.45
31.52
29.98
27.14
29.13
28.79
25.80
6.50
28.79
28.03
69
1.343
FCF / Net incomex
1.398
1.492
1.500
1.739
2.066
2.391
2.438
2.799
3.175
3.251
1.595
2.799
2.229
55
2.03
ROIC%
3.96
6.41
9.21
11.40
10.00
9.75
10.15
7.49
6.75
4.85
15.19
7.49
8.35
76
24.51
Return on equity%
12.27
10.89
9.35
7.79
7.39
10.04
12.92
10.91
9.19
12.04
24.08
10.91
10.46
57
23.77
Return on assets%
21.42
19.27
20.35
20.24
21.94
22.08
22.37
24.66
23.20
23.35
13.22
23.20
22.01
16
215.93
EPS¥
220.62
232.31
201.21
216.35
219.25
210.91
189.43
183.24
171.45
170.04
231.37
(4.96%)
(3.27%)
—
15.76
EPS growth%
25.55
26.72
26.64
25.19
25.84
27.94
29.93
32.17
32.52
33.38
17.33
32.17
27.33
30
173.36
Bookvalue per sh¥
157.56
184.48
177.95
169.15
195.16
207.37
233.88
245.65
261.93
300.33
93.79
9.00%
7.57%
—
120.09
FCF per share¥
193.81
178.73
156.34
167.87
185.86
204.85
202.60
200.25
201.08
207.36
126.70
2.21%
1.02%
—
138.78
Dividend per sh¥
80.76
75.59
70.68
76.30
82.99
94.09
101.64
110.17
115.67
129.00
185.26
9.22%
6.20%
—
9.01
Div yield (avg)%
22.84
21.14
20.08
20.86
22.46
21.95
24.31
22.89
19.94
19.05
5.44
21.95
21.54
27
4.21
Payout ratio%
5.44
6.48
8.97
8.03
7.48
7.87
9.52
8.24
9.59
10.86
19.82
9.52
8.13
25
32.85
Shares (diluted)M
40.98
44.40
50.86
49.16
46.07
50.39
48.34
46.77
45.73
42.81
34.45
(1.45%)
(0.24%)
32
9.66
Buyback yield%
13.35
11.76
12.22
11.13
10.43
12.77
11.69
8.96
7.42
8.43
5.46
8.96
11.41
63
0.392
D/E ratiox
1.128
1.223
1.245
1.120
1.119
1.190
1.126
1.018
0.974
1.028
1.060
1.028
1.123
72
34.93
Enterprise value¥B
26.54
29.14
33.91
34.86
40.21
44.36
51.30
54.14
53.68
57.14
19.48
7.28%
9.40%
20
20.03
LT debt¥B
12.82
10.98
9.298
8.242
7.836
7.032
7.280
6.518
5.537
4.797
6.030
(9.35%)
(10.58%)
17
Revenue
¥36.91B
6.50%
1.00×
Cost of revenue
¥20.93B
6.25%
0.98×
Operating expenses
¥6.555B
6.43%
0.99×
Property and equipment
18.42%
Goodwill & intangibles
15.84%
Spread over hurdle
(2.06%)