416.3
Revenue¥B
387.6
414.8
443.3
476.8
512.3
537.5
584.9
627.4
676.3
724.7
444.4
7.19%
7.38%
88
28.18
Revenue growth%
10.48
12.83
15.29
13.87
12.62
10.12
9.45
8.89
9.11
12.02
17.98
9.45
11.25
70
8.07
Gross margin%
15.12
15.00
12.28
10.97
8.79
6.14
7.75
9.33
6.42
7.18
8.30
7.18
9.06
31
17.79
Operating margin%
7.30
9.48
11.78
13.58
12.93
15.29
13.63
10.65
12.95
12.55
10.53
12.95
12.74
52
11.93
Net margin%
28.01
26.77
28.48
30.65
29.47
27.61
24.66
24.43
23.97
21.36
16.01
24.43
27.19
24
23.05
P/E ratio (avg)x
43.91
48.14
56.72
60.26
70.64
83.32
91.08
89.65
94.69
109.0
34.53
91.08
76.98
76
31.56
EV/EBITx
7.048
7.219
6.520
6.437
6.421
6.962
6.867
7.183
7.801
6.986
19.99
6.986
6.974
56
15.38
FCF yield (avg)%
20.92
19.06
18.13
19.32
17.44
17.10
14.72
12.91
12.11
14.25
11.36
14.25
17.27
66
26.94
FCF margin%
4.34
2.73
4.25
2.23
3.72
2.45
2.77
0.60
0.40
2.06
4.53
2.06
2.59
29
0.770
FCF / Net incomex
1.855
2.059
2.246
2.473
2.730
3.117
3.429
3.576
3.798
4.028
0.582
3.576
2.924
6
6.18
ROIC%
16.61
17.84
15.56
18.41
15.61
16.69
18.91
17.33
17.55
15.48
6.84
17.33
17.01
9
19.96
Return on equity%
7.28
4.82
7.00
5.30
2.60
0.40
0.63
0.73
0.40
0.40
7.50
0.40
1.66
46
4.90
Return on assets%
28.25
29.69
29.90
31.26
32.32
31.29
33.01
31.37
32.29
31.10
20.15
31.37
31.27
53
185.21
EPS¥
127.69
116.39
110.84
123.57
118.76
125.16
128.50
118.89
108.04
123.09
206.51
0.72%
(0.07%)
—
23.73
EPS growth%
13.90
15.70
14.15
13.93
14.65
17.16
15.17
12.68
15.26
16.45
14.76
15.26
14.91
61
94.39
Bookvalue per sh¥
229.78
234.13
268.81
316.24
364.42
367.14
434.92
431.58
430.45
499.97
112.78
6.53%
9.58%
—
307.86
FCF per share¥
97.48
99.06
105.82
106.39
121.79
119.77
132.56
148.51
164.29
157.99
293.78
5.34%
4.40%
—
178.79
Dividend per sh¥
185.68
195.60
191.92
187.90
177.91
158.41
166.45
183.11
202.36
179.42
259.44
0.17%
0.46%
—
28.48
Div yield (avg)%
16.03
17.06
16.64
17.35
17.74
20.33
21.67
18.81
17.51
16.79
18.96
18.81
17.43
33
24.48
Payout ratio%
2.94
4.20
4.82
2.78
1.52
0.40
2.27
2.72
4.90
4.39
3.33
2.72
2.86
48
907.5
Shares (diluted)M
860.6
928.1
830.0
734.5
702.7
729.5
792.1
820.5
838.4
905.5
913.6
5.20%
0.52%
53
13.01
Buyback yield%
5.99
4.58
6.85
6.49
7.89
6.09
7.13
9.50
8.81
8.64
11.02
8.64
6.99
81
1.339
D/E ratiox
1.951
2.179
2.131
2.240
2.669
3.038
3.239
3.493
3.596
3.814
0.153
3.493
2.853
69
347.7
Enterprise value¥B
604.2
615.9
629.4
623.0
661.0
681.1
732.2
773.9
727.7
798.2
317.3
3.84%
3.19%
30
303.8
LT debt¥B
32.52
33.26
32.06
33.54
36.25
39.64
41.99
39.28
38.82
41.17
166.0
2.58%
1.59%
81
Revenue
¥724.7B
7.38%
1.00×
Cost of revenue
¥507.3B
7.38%
1.00×
Operating expenses
¥108.6B
7.54%
1.01×
Property and equipment
16.05%
Spread over hurdle
74.95%