0.790
Revenue¥B
1.070
1.099
1.130
1.168
1.205
1.256
1.271
1.317
1.348
1.378
0.883
2.71%
2.81%
18
24.88
Revenue growth%
24.71
22.74
24.56
27.22
27.25
24.97
27.80
28.99
28.49
29.68
3.39
28.49
27.24
49
13.14
Gross margin%
29.12
29.88
27.95
25.06
23.35
20.69
18.59
17.72
15.42
16.91
24.00
17.72
22.02
81
27.62
Operating margin%
6.45
8.73
9.97
9.15
7.59
5.88
8.27
6.01
3.78
1.42
9.50
5.88
7.02
75
5.01
Net margin%
0.40
2.31
0.40
0.92
0.40
2.83
4.36
2.63
0.40
2.04
9.59
2.63
1.48
35
16.24
P/E ratio (avg)x
37.20
33.37
30.86
32.52
30.85
28.72
28.89
27.81
26.24
26.78
12.58
27.81
29.87
52
22.47
EV/EBITx
44.25
46.52
51.32
54.40
56.60
64.55
64.54
69.10
73.43
73.63
34.69
69.10
60.57
80
20.81
FCF yield (avg)%
11.33
10.32
13.31
15.14
12.87
15.18
16.77
18.54
16.70
16.18
29.45
16.70
15.16
80
28.00
FCF margin%
10.05
8.84
10.73
11.28
10.24
11.46
13.99
16.75
17.27
14.50
11.28
14.50
11.37
12
0.139
FCF / Net incomex
1.167
1.178
1.133
1.121
1.186
1.280
1.150
1.103
1.152
1.249
0.760
1.152
1.159
81
17.50
ROIC%
8.77
11.60
14.11
16.95
15.48
15.06
13.49
15.84
13.75
15.97
8.34
15.06
14.58
69
26.87
Return on equity%
19.36
17.30
20.22
22.20
20.87
20.98
19.83
22.09
20.38
20.63
28.99
20.63
20.50
42
8.24
Return on assets%
23.10
24.42
22.39
24.11
22.34
25.31
27.36
28.97
29.68
29.96
3.22
28.97
24.86
79
132.54
EPS¥
413.01
381.30
364.66
404.73
398.00
388.47
439.75
450.67
448.00
469.85
144.11
3.37%
0.84%
—
7.05
EPS growth%
9.58
7.53
8.37
7.02
5.08
6.76
6.67
4.98
3.93
5.90
23.73
5.90
6.71
39
307.27
Bookvalue per sh¥
283.33
302.13
332.71
340.63
310.04
289.98
299.82
287.28
272.93
281.30
468.64
(1.93%)
0.55%
—
299.71
FCF per share¥
186.30
196.14
210.96
213.67
200.77
179.27
193.61
192.02
204.90
216.37
69.67
1.51%
1.21%
—
402.99
Dividend per sh¥
566.80
586.13
700.16
802.48
920.73
1,079
1,084
1,269
1,312
1,339
300.12
7.77%
10.20%
—
11.08
Div yield (avg)%
14.75
13.59
12.04
14.86
14.00
15.96
18.63
19.62
19.40
21.65
12.91
19.40
15.41
25
21.34
Payout ratio%
0.40
2.55
1.10
3.94
1.04
1.83
3.74
6.36
4.03
3.57
23.09
3.74
3.06
65
1.788
Shares (diluted)M
1.562
1.716
1.886
1.777
1.714
1.750
1.772
1.678
1.564
1.468
1.793
(3.05%)
(0.44%)
15
15.51
Buyback yield%
1.62
2.39
1.55
1.36
0.40
2.64
0.63
0.40
0.40
0.40
20.24
0.40
1.00
29
1.129
D/E ratiox
1.096
1.165
1.234
1.456
1.684
1.805
1.881
2.194
2.189
2.245
1.369
2.189
1.745
70
248.4
Enterprise value¥M
348.0
405.1
483.3
491.4
565.6
640.5
739.2
732.9
713.2
749.4
446.1
5.79%
9.03%
31
0.893
LT debt¥B
1.000
0.982
1.128
1.046
1.052
0.986
1.036
1.030
1.023
1.093
0.674
0.77%
1.00%
34
Revenue
¥1.378B
2.81%
1.00×
Cost of revenue
¥753.6M
2.60%
0.98×
Operating expenses
¥144.4M
3.00%
1.02×
Goodwill & intangibles
17.47%
Property and equipment
17.35%
Spread over hurdle
48.54%