0.759
Revenue¥B
3.806
4.048
4.234
4.349
4.517
4.779
4.943
5.174
5.355
5.701
0.785
4.77%
4.49%
62
11.07
Revenue growth%
16.56
18.70
15.93
16.41
14.04
16.89
18.79
20.50
18.46
19.94
18.91
18.79
17.68
45
7.86
Gross margin%
29.13
27.58
26.89
27.07
25.31
24.03
24.56
26.84
26.64
27.94
5.93
26.64
26.86
58
20.24
Operating margin%
3.05
2.22
4.56
5.99
6.55
4.18
1.40
0.40
2.93
2.42
29.89
2.42
2.99
82
20.03
Net margin%
28.73
27.21
26.79
27.80
28.93
30.98
30.94
32.16
33.55
33.51
24.04
32.16
29.93
55
6.748
P/E ratio (avg)x
37.39
40.76
48.93
51.74
58.54
57.73
67.74
68.88
76.59
76.50
14.37
68.88
58.14
75
22.20
EV/EBITx
10.65
11.98
11.13
12.16
13.29
12.63
11.61
12.16
12.59
13.12
33.65
12.59
12.16
40
19.79
FCF yield (avg)%
3.19
2.31
5.09
7.40
8.61
9.66
7.84
10.53
9.36
11.70
21.93
9.66
8.23
26
4.48
FCF margin%
23.11
23.88
24.59
27.32
28.33
30.44
31.92
33.13
35.92
37.64
7.61
33.13
29.39
47
1.392
FCF / Net incomex
1.541
1.451
1.553
1.452
1.612
1.590
1.531
1.526
1.555
1.437
0.760
1.531
1.536
46
7.42
ROIC%
26.29
28.36
30.86
31.56
33.41
36.18
38.00
39.22
37.70
37.22
16.94
37.70
34.79
81
13.26
Return on equity%
22.39
20.79
22.26
20.22
20.08
19.93
21.99
23.06
23.84
26.02
13.72
23.06
22.12
7
14.25
Return on assets%
29.62
29.82
30.25
27.83
27.43
26.12
28.27
25.82
26.07
27.82
13.26
26.12
27.82
9
262.64
EPS¥
417.24
490.98
582.12
610.03
646.06
771.31
891.30
947.63
1,066
1,167
275.94
12.56%
12.05%
—
8.78
EPS growth%
19.20
17.13
18.22
19.19
21.12
23.49
25.59
24.32
25.72
25.12
29.78
25.12
22.30
65
141.45
Bookvalue per sh¥
201.24
227.78
265.25
305.54
356.30
347.43
348.06
370.80
385.97
410.76
81.27
2.89%
8.57%
—
291.45
FCF per share¥
82.34
84.06
80.71
77.47
82.69
83.38
78.44
71.74
80.27
89.86
204.27
1.68%
0.74%
—
224.88
Dividend per sh¥
230.22
256.29
277.72
271.75
317.42
330.92
379.53
439.49
449.54
532.71
44.06
10.91%
8.61%
—
19.24
Div yield (avg)%
20.80
21.52
20.80
21.16
22.57
23.86
23.80
21.76
23.68
22.09
23.41
23.68
21.93
85
25.77
Payout ratio%
2.37
4.07
1.20
2.58
3.29
2.14
3.89
4.59
2.16
2.04
15.12
2.16
2.48
78
9.551
Shares (diluted)M
13.82
13.20
15.08
15.87
16.51
17.75
20.40
23.28
23.54
27.14
9.738
10.45%
6.64%
60
17.57
Buyback yield%
31.50
29.31
31.50
33.76
34.32
36.75
34.41
37.17
34.38
34.16
4.83
34.41
34.24
64
0.426
D/E ratiox
1.506
1.746
2.075
2.071
2.430
2.426
2.671
3.116
3.491
4.015
1.798
3.116
2.428
29
1.580
Enterprise value¥B
3.901
4.207
4.608
4.688
5.262
5.005
5.457
6.071
6.429
6.747
4.702
5.10%
6.16%
16
4.308
LT debt¥B
5.172
4.970
5.106
4.734
4.651
4.617
4.905
5.327
5.463
5.744
6.406
4.31%
0.31%
65
Revenue
¥5.701B
4.49%
1.00×
Cost of revenue
¥3.991B
4.49%
1.00×
Operating expenses
¥1.270B
4.83%
1.03×
Property and equipment
18.20%
Goodwill & intangibles
15.41%
Spread over hurdle
(2.56%)