3.677
Revenue¥B
2.823
2.959
2.984
3.078
3.217
3.331
3.476
3.659
3.776
3.871
3.788
3.77%
3.69%
60
25.94
Revenue growth%
6.32
5.31
7.61
8.22
5.32
3.33
3.85
5.51
4.80
5.52
10.71
4.80
5.42
26
21.23
Gross margin%
17.01
19.60
16.83
18.61
16.36
17.33
16.86
19.25
17.61
17.01
19.82
17.33
17.17
38
18.06
Operating margin%
21.40
22.35
22.37
19.74
17.39
19.41
22.13
19.49
16.85
19.20
7.99
19.41
19.62
61
28.11
Net margin%
30.21
28.67
29.63
32.04
29.79
30.10
29.48
30.03
31.77
31.78
10.62
30.10
30.07
33
27.45
P/E ratio (avg)x
33.25
32.67
31.43
33.63
37.98
38.27
38.68
41.28
45.43
50.89
34.67
41.28
38.12
66
10.56
EV/EBITx
26.44
27.91
27.10
28.74
32.27
36.21
41.23
39.76
39.16
40.03
24.54
39.76
34.24
38
22.67
FCF yield (avg)%
8.25
9.82
12.09
9.16
7.94
10.52
9.28
11.67
11.72
9.16
3.53
10.52
9.55
15
2.58
FCF margin%
20.24
21.60
19.97
18.04
19.68
18.34
16.72
17.91
16.55
17.91
6.42
17.91
18.19
70
1.787
FCF / Net incomex
1.447
1.597
1.662
1.823
1.812
1.621
1.506
1.425
1.389
1.528
1.490
1.506
1.563
24
26.02
ROIC%
13.13
15.55
12.62
14.08
14.22
12.05
10.10
9.94
11.38
9.83
25.18
10.10
12.34
72
12.90
Return on equity%
6.34
7.25
5.38
2.97
0.75
0.40
0.40
0.92
0.40
0.40
12.77
0.40
0.83
19
12.49
Return on assets%
17.75
15.83
18.48
19.10
16.89
15.97
15.15
16.36
17.35
19.59
26.34
16.36
17.12
30
164.09
EPS¥
98.05
115.52
124.13
137.66
134.64
151.69
173.13
180.16
203.38
197.66
168.19
7.98%
8.27%
—
11.57
EPS growth%
7.51
7.93
5.64
3.37
4.89
5.48
4.07
1.63
0.40
1.94
15.72
1.94
4.48
86
197.96
Bookvalue per sh¥
175.25
189.45
214.57
233.63
270.89
280.64
287.79
320.31
333.18
393.54
131.99
7.76%
9.29%
—
32.34
FCF per share¥
21.24
22.15
22.13
23.05
25.42
24.34
22.64
21.06
21.61
19.00
150.30
(5.65%)
(2.42%)
—
189.22
Dividend per sh¥
71.50
73.56
67.37
73.13
66.75
73.85
83.46
90.33
93.97
88.27
170.98
5.75%
2.36%
—
29.10
Div yield (avg)%
11.92
13.27
15.87
14.20
14.98
15.55
13.74
14.83
12.92
12.06
14.45
13.74
13.97
70
10.20
Payout ratio%
14.74
16.73
15.64
18.17
18.28
18.48
19.31
17.46
18.76
15.78
19.94
18.48
17.82
56
7.099
Shares (diluted)M
6.219
5.952
6.254
5.538
5.126
4.625
4.524
4.923
4.987
5.170
7.130
0.17%
(2.85%)
83
8.40
Buyback yield%
14.58
17.52
18.38
20.01
17.84
19.75
18.27
15.79
14.12
15.21
15.41
15.79
17.68
49
1.332
D/E ratiox
0.669
0.622
0.631
0.660
0.633
0.678
0.631
0.676
0.668
0.608
1.749
0.668
0.646
60
0.400
Enterprise value¥B
3.008
3.165
3.186
3.077
2.837
3.068
2.840
2.984
2.846
2.858
1.703
0.15%
(1.21%)
39
0.979
LT debt¥B
1.184
1.272
1.319
1.227
1.183
1.270
1.180
1.313
1.474
1.605
1.774
6.28%
3.22%
25
Revenue
¥3.871B
3.69%
1.00×
Cost of revenue
¥2.710B
3.69%
1.00×
Operating expenses
¥812.4M
3.67%
1.00×
Goodwill & intangibles
16.42%
Property and equipment
15.96%
Spread over hurdle
(1.39%)