0.947
Revenue¥B
3.285
3.502
3.734
3.999
4.141
4.426
4.782
4.982
5.224
5.579
0.990
6.14%
5.98%
33
23.33
Revenue growth%
18.69
15.79
14.63
17.48
14.92
12.21
14.95
17.91
18.12
16.15
17.43
16.15
15.97
64
29.80
Gross margin%
25.59
27.76
29.18
27.36
28.22
25.58
23.56
23.60
21.97
24.31
21.26
23.60
25.59
70
3.91
Operating margin%
24.37
22.66
19.82
22.76
21.01
18.30
17.86
18.37
16.77
15.31
3.67
17.86
19.10
91
23.78
Net margin%
14.88
12.05
12.86
11.66
12.96
10.43
12.81
14.06
16.02
14.10
12.04
14.06
12.91
74
12.74
P/E ratio (avg)x
23.51
25.27
29.90
32.81
35.75
36.59
42.91
43.83
50.56
49.69
18.43
43.83
36.17
18
28.53
EV/EBITx
30.79
32.81
34.29
37.19
39.09
40.21
40.11
37.01
31.81
34.02
7.509
37.01
35.65
82
28.83
FCF yield (avg)%
14.47
14.67
14.24
15.23
16.49
16.58
17.19
16.12
13.93
14.20
19.99
16.12
14.95
15
4.61
FCF margin%
24.94
24.32
26.09
28.16
30.46
32.47
34.10
33.01
34.94
36.28
2.31
34.10
31.47
22
0.566
FCF / Net incomex
0.975
0.893
0.811
0.829
0.857
0.824
0.807
0.855
0.740
0.741
0.627
0.807
0.827
60
18.05
ROIC%
13.06
11.13
12.79
15.69
16.21
17.72
17.70
17.60
18.97
19.12
8.49
17.72
16.90
60
23.62
Return on equity%
11.60
12.54
9.67
10.19
7.53
6.06
6.40
9.18
7.94
6.60
12.63
6.60
8.56
56
18.39
Return on assets%
12.67
10.17
9.69
10.92
13.69
13.35
15.28
14.61
13.16
15.86
5.42
14.61
13.25
69
75.52
EPS¥
243.17
233.96
208.07
187.28
161.43
174.07
186.52
162.94
175.49
158.79
77.22
(0.33%)
(3.52%)
—
15.12
EPS growth%
16.00
17.09
16.41
18.80
21.17
20.82
21.21
18.59
15.97
13.50
3.17
18.59
17.84
83
436.04
Bookvalue per sh¥
262.37
236.76
224.23
192.25
179.08
183.00
169.15
185.13
191.92
166.33
380.50
(1.47%)
(5.17%)
—
71.44
FCF per share¥
207.78
214.97
238.46
274.48
290.74
307.78
297.19
278.10
314.88
335.43
418.26
2.90%
6.04%
—
159.47
Dividend per sh¥
249.87
278.08
312.27
308.18
349.00
331.98
354.14
389.52
400.54
380.79
357.17
1.76%
5.57%
—
6.98
Div yield (avg)%
10.44
12.96
11.63
10.37
11.65
11.26
13.84
15.35
16.89
16.42
27.86
15.35
12.30
81
23.31
Payout ratio%
10.98
9.95
11.22
13.42
15.07
14.03
13.67
16.11
17.32
19.44
3.03
16.11
13.85
43
5.020
Shares (diluted)M
5.930
6.371
6.995
7.392
7.567
7.571
8.477
9.641
10.04
11.55
5.012
8.82%
6.49%
24
20.01
Buyback yield%
9.46
7.13
5.15
3.16
3.82
5.37
5.23
5.57
4.37
3.02
23.11
5.23
5.19
27
0.405
D/E ratiox
0.655
0.712
0.754
0.771
0.777
0.741
0.715
0.768
0.745
0.758
1.575
0.745
0.749
82
0.190
Enterprise value¥B
0.896
0.836
0.805
0.740
0.707
0.631
0.574
0.619
0.663
0.700
4.397
(0.20%)
(2.33%)
31
4.146
LT debt¥B
5.432
6.092
5.659
5.575
6.251
6.734
7.570
7.719
7.639
8.502
4.012
6.34%
5.32%
47
Revenue
¥5.579B
5.98%
1.00×
Cost of revenue
¥3.905B
5.98%
1.00×
Operating expenses
¥977.9M
5.93%
0.99×
Property and equipment
20.47%
Goodwill & intangibles
14.24%
Spread over hurdle
10.74%