67.63
Revenue¥B
73.67
76.70
78.10
81.14
80.94
82.55
83.19
83.87
86.76
89.59
73.83
2.05%
2.09%
69
18.79
Revenue growth%
19.40
18.74
18.44
20.80
20.74
19.33
20.66
23.20
25.14
27.83
9.03
23.20
20.70
44
4.20
Gross margin%
8.93
10.99
11.42
9.92
10.48
10.44
8.90
8.95
9.11
10.99
24.88
9.11
10.18
19
26.31
Operating margin%
23.23
23.29
22.18
19.93
19.37
17.04
20.00
19.91
18.13
16.63
29.98
18.13
19.92
74
29.39
Net margin%
9.46
10.08
8.88
8.11
5.70
7.52
5.38
7.29
9.08
8.29
23.52
7.52
8.20
60
8.755
P/E ratio (avg)x
17.05
18.73
19.88
19.89
19.54
19.23
21.90
23.09
23.17
26.60
22.04
23.09
19.89
37
9.778
EV/EBITx
8.560
8.782
8.740
9.265
8.616
8.480
8.242
7.525
6.918
6.241
13.78
7.525
8.520
14
17.46
FCF yield (avg)%
1.38
1.92
1.21
0.40
2.53
4.63
3.32
1.63
1.03
1.67
20.29
1.67
1.65
44
17.82
FCF margin%
8.57
11.33
13.70
16.29
16.35
17.84
20.58
20.06
19.01
16.09
15.98
19.01
16.32
93
1.539
FCF / Net incomex
1.679
1.589
1.461
1.380
1.356
1.200
1.040
0.901
0.852
0.917
1.413
0.917
1.278
59
12.72
ROIC%
16.88
17.52
19.18
21.14
18.73
20.66
23.09
22.67
21.15
20.54
25.40
21.15
20.60
32
8.06
Return on equity%
26.43
24.90
25.50
22.70
21.97
24.04
25.44
24.43
24.29
27.00
11.95
24.43
24.66
82
3.08
Return on assets%
7.52
5.38
4.63
3.19
2.63
2.37
0.40
0.40
0.40
0.82
13.08
0.40
2.50
68
275.21
EPS¥
378.39
367.51
417.91
484.11
462.28
469.50
467.72
489.40
457.57
516.32
289.98
2.24%
2.50%
—
5.08
EPS growth%
19.18
21.51
22.49
25.49
27.42
27.68
26.23
27.58
29.79
28.12
28.28
27.68
26.83
70
549.78
Bookvalue per sh¥
297.89
295.61
312.96
334.53
357.35
379.15
339.98
371.69
413.91
395.66
523.70
2.06%
1.83%
—
457.40
FCF per share¥
759.02
739.17
782.39
860.86
860.15
916.34
951.84
905.48
847.94
780.30
356.20
(1.93%)
1.08%
—
336.65
Dividend per sh¥
408.21
420.06
423.71
419.25
444.77
463.27
484.29
521.70
569.50
660.01
127.60
8.21%
6.31%
—
28.62
Div yield (avg)%
8.39
11.32
10.97
13.79
11.47
10.91
11.84
10.82
8.37
8.56
11.12
10.82
10.94
62
28.54
Payout ratio%
11.05
11.04
8.81
6.61
7.45
5.32
5.52
3.51
4.39
6.23
22.54
5.32
6.42
62
89.42
Shares (diluted)M
136.5
136.7
151.0
159.1
172.1
192.8
194.7
193.4
225.3
261.2
93.09
8.70%
8.49%
48
22.07
Buyback yield%
14.46
16.12
14.07
12.61
9.88
8.40
7.42
8.83
7.84
9.99
20.62
8.40
9.93
27
0.212
D/E ratiox
0.352
0.382
0.381
0.375
0.373
0.387
0.441
0.482
0.462
0.503
1.761
0.462
0.385
25
47.18
Enterprise value¥B
48.82
47.88
52.85
52.83
50.07
45.92
41.56
43.89
48.60
50.99
12.94
0.36%
0.32%
60
50.84
LT debt¥B
51.50
49.09
54.08
51.45
51.34
53.10
54.08
51.39
60.04
70.02
39.79
6.40%
3.43%
48
Revenue
¥89.59B
2.09%
1.00×
Cost of revenue
¥62.72B
2.14%
1.00×
Operating expenses
¥13.46B
1.91%
0.98×
Property and equipment
17.00%
Spread over hurdle
39.01%