5.092
Revenue¥B
12.25
12.06
11.94
12.02
12.01
12.23
12.43
12.31
12.27
12.07
5.452
0.10%
0.13%
87
26.20
Revenue growth%
18.74
17.31
20.27
22.51
22.41
23.47
21.51
21.78
20.90
22.01
11.55
21.78
21.65
66
5.11
Gross margin%
16.89
15.34
14.40
17.27
20.21
20.58
19.20
18.00
15.36
13.40
26.77
18.00
17.08
52
16.52
Operating margin%
21.84
23.75
26.70
26.57
23.82
25.01
27.04
28.56
26.54
27.96
28.23
27.04
26.55
71
15.75
Net margin%
6.10
8.64
11.64
8.83
6.29
4.94
7.63
4.85
6.93
5.65
3.07
5.65
6.61
72
34.45
P/E ratio (avg)x
54.58
64.12
61.75
69.63
81.80
93.51
90.32
96.97
106.6
123.2
15.06
96.97
86.06
48
15.17
EV/EBITx
5.246
5.423
5.479
5.999
5.280
4.870
5.133
5.601
5.343
5.791
34.28
5.343
5.383
80
9.95
FCF yield (avg)%
30.98
30.82
31.21
31.09
33.98
31.06
32.43
33.05
31.76
30.12
15.76
31.76
31.15
59
13.16
FCF margin%
20.96
20.79
22.82
24.56
22.38
21.15
22.35
22.80
20.40
18.50
15.16
21.15
21.75
63
0.315
FCF / Net incomex
0.689
0.816
0.787
0.913
1.074
1.047
1.239
1.475
1.448
1.463
1.563
1.448
1.060
34
26.42
ROIC%
23.15
25.55
26.19
28.65
28.45
28.20
25.72
27.95
26.03
25.65
17.55
26.03
26.11
77
18.88
Return on equity%
4.48
2.82
4.91
6.68
6.07
8.62
7.74
7.12
9.32
10.06
9.10
8.62
6.90
14
27.52
Return on assets%
6.05
7.62
8.19
7.91
7.24
9.68
11.28
13.26
12.45
13.93
4.45
12.45
8.93
83
50.48
EPS¥
82.14
72.16
69.17
58.91
63.51
66.04
67.66
64.66
70.30
68.86
52.60
1.63%
(1.22%)
—
14.48
EPS growth%
12.49
13.68
14.83
15.20
14.23
16.25
14.73
16.09
18.94
18.64
24.39
16.25
15.02
28
44.68
Bookvalue per sh¥
84.17
82.91
78.30
91.10
102.68
104.50
102.37
111.24
114.59
128.04
29.40
4.51%
5.33%
—
28.62
FCF per share¥
164.08
156.69
167.23
164.52
182.26
192.00
184.91
211.75
239.38
272.75
46.90
8.40%
6.29%
—
71.17
Dividend per sh¥
130.49
149.33
142.52
141.38
151.67
151.23
158.54
174.94
196.54
201.84
90.67
5.88%
5.03%
—
13.11
Div yield (avg)%
17.83
20.64
21.08
22.23
23.72
26.48
27.64
30.06
27.71
26.07
4.36
27.64
24.89
53
2.77
Payout ratio%
14.90
17.73
19.12
19.77
18.09
19.15
18.34
20.99
18.02
18.96
11.88
18.96
18.65
18
57.11
Shares (diluted)M
68.36
65.83
63.98
67.88
69.91
64.07
60.56
55.67
60.07
53.52
58.28
(5.20%)
(1.94%)
62
26.46
Buyback yield%
23.29
25.39
24.13
25.10
24.01
24.80
26.46
28.70
28.51
30.86
9.06
28.51
25.24
61
1.132
D/E ratiox
2.815
3.340
3.952
3.789
4.203
4.597
4.749
4.915
5.385
5.250
0.625
4.915
4.400
23
10.44
Enterprise value¥B
17.16
20.01
20.89
21.59
21.10
22.27
24.23
23.62
23.56
23.95
0.739
2.57%
4.31%
69
4.858
LT debt¥B
5.396
5.971
6.253
6.294
6.464
6.517
5.838
6.392
5.725
5.769
1.701
(2.25%)
1.39%
11
Revenue
¥12.07B
0.13%
1.00×
Cost of revenue
¥5.513B
0.15%
1.00×
Operating expenses
¥2.638B
(0.40%)
0.95×
Property and equipment
16.61%
Spread over hurdle
36.49%