0.112
Revenue¥B
2.412
2.514
2.552
2.585
2.612
2.673
2.780
2.804
2.929
3.020
0.117
2.95%
2.38%
6
23.40
Revenue growth%
8.05
10.22
12.78
13.10
12.02
10.17
8.20
9.78
12.47
9.74
29.12
9.78
10.19
54
25.32
Gross margin%
19.17
19.18
18.09
15.86
16.66
16.06
15.23
15.32
14.73
14.68
16.33
15.23
15.96
8
5.99
Operating margin%
10.68
11.79
9.69
9.98
12.94
15.11
14.23
16.89
19.78
22.11
4.53
16.89
13.59
57
19.60
Net margin%
8.75
9.47
10.24
11.40
9.29
6.37
9.32
12.13
14.15
13.57
21.51
12.13
9.86
69
24.08
P/E ratio (avg)x
33.23
31.26
32.02
33.29
33.80
34.95
31.35
29.56
28.05
27.64
26.05
29.56
31.68
91
9.062
EV/EBITx
55.48
61.04
62.56
65.97
62.31
70.60
67.03
74.98
76.20
80.74
25.35
74.98
66.50
37
3.01
FCF yield (avg)%
1.89
0.40
0.40
1.53
4.36
7.26
7.08
9.69
11.18
9.98
21.21
9.69
5.72
43
23.15
FCF margin%
5.45
8.17
8.99
7.27
4.76
2.29
3.31
5.67
7.79
5.75
10.97
5.67
5.71
6
1.675
FCF / Net incomex
1.916
1.767
2.003
2.125
2.346
2.364
2.273
2.214
2.417
2.671
1.370
2.364
2.243
24
13.75
ROIC%
12.37
13.59
10.62
13.42
14.26
15.65
16.27
13.36
15.34
15.03
10.94
15.34
13.93
89
5.36
Return on equity%
18.76
19.41
19.68
18.54
15.92
16.29
18.19
20.75
19.16
19.42
3.37
19.16
18.96
29
26.28
Return on assets%
20.37
22.46
19.88
18.28
19.62
19.36
21.53
23.46
21.59
21.19
24.19
21.53
20.78
9
195.51
EPS¥
125.47
119.57
129.07
138.52
153.33
157.55
144.35
140.32
159.62
176.62
208.16
2.87%
3.41%
—
25.79
EPS growth%
18.53
15.55
15.88
18.85
21.84
21.43
19.46
16.95
17.54
16.74
11.57
17.54
18.04
61
219.64
Bookvalue per sh¥
110.74
95.99
94.50
89.60
84.08
91.10
85.99
92.34
85.03
93.28
157.80
2.10%
(1.62%)
—
130.40
FCF per share¥
132.91
155.28
150.96
167.15
165.46
178.83
198.32
222.10
263.58
272.87
97.64
10.52%
7.42%
—
106.07
Dividend per sh¥
88.20
86.99
85.92
88.67
93.32
101.42
106.61
99.78
84.69
84.09
201.56
(2.06%)
(0.67%)
—
21.75
Div yield (avg)%
24.77
26.06
25.28
27.33
26.88
27.92
27.05
26.54
26.58
24.68
10.98
26.58
26.56
21
13.65
Payout ratio%
17.08
17.49
16.90
19.01
16.14
16.91
17.03
20.00
17.70
16.17
12.79
17.03
17.06
5
14.70
Shares (diluted)M
22.72
22.09
25.32
24.93
24.67
24.34
27.92
28.70
30.70
33.16
14.76
6.10%
5.36%
27
29.52
Buyback yield%
1.38
4.08
4.81
6.25
3.30
2.69
2.87
5.73
6.57
5.35
18.09
5.35
4.44
35
0.182
D/E ratiox
0.731
0.839
0.877
0.893
0.977
0.962
1.000
1.076
1.224
1.435
0.589
1.076
0.969
78
0.852
Enterprise value¥B
0.887
0.959
1.053
1.147
1.293
1.391
1.541
1.634
1.822
1.823
1.960
7.12%
6.89%
55
2.068
LT debt¥B
4.944
5.427
6.347
6.510
7.553
8.779
9.189
9.953
11.68
13.66
2.135
12.57%
12.80%
46
Revenue
¥3.020B
2.38%
1.00×
Cost of revenue
¥1.667B
2.40%
1.00×
Operating expenses
¥412.1M
3.38%
1.10×
Property and equipment
17.82%
Goodwill & intangibles
14.89%
Spread over hurdle
50.41%