0.448
Revenue¥B
2.560
2.765
2.885
3.030
3.282
3.555
3.845
4.015
4.280
4.609
0.459
7.03%
6.81%
81
2.04
Revenue growth%
22.96
21.37
21.51
21.65
20.66
20.33
20.55
23.34
26.32
26.50
28.05
23.34
21.58
46
21.76
Gross margin%
35.34
37.93
38.78
37.83
39.05
39.91
41.77
41.08
43.03
41.79
19.26
41.77
39.48
87
19.53
Operating margin%
19.57
18.16
20.12
17.31
14.65
11.69
10.94
12.14
9.24
10.37
13.74
10.94
13.39
15
21.10
Net margin%
23.51
21.50
24.14
21.32
22.07
23.12
20.43
22.34
23.48
22.15
24.47
22.34
22.25
78
8.021
P/E ratio (avg)x
37.95
38.43
41.42
37.41
40.11
42.32
37.71
35.03
33.37
31.23
13.20
35.03
37.83
40
11.90
EV/EBITx
24.41
27.03
29.09
33.74
37.85
39.89
37.81
38.22
37.37
37.31
13.86
37.81
37.34
52
4.54
FCF yield (avg)%
25.87
24.07
22.73
21.43
20.15
17.57
17.37
18.16
19.98
17.04
17.23
17.57
20.07
92
24.26
FCF margin%
24.96
26.76
27.30
27.52
24.96
23.27
21.32
21.27
23.33
23.17
3.45
23.17
24.15
56
0.688
FCF / Net incomex
1.843
1.698
1.674
1.733
1.662
1.742
1.764
1.997
2.170
2.469
1.040
1.997
1.753
41
29.44
ROIC%
4.94
1.97
2.83
1.48
2.14
2.67
3.98
3.89
5.44
4.86
13.22
3.98
3.36
90
28.50
Return on equity%
16.67
15.26
12.86
11.62
11.68
10.76
11.64
10.53
9.57
9.20
13.86
10.53
11.63
12
4.39
Return on assets%
31.80
34.27
33.32
33.14
34.30
32.85
30.61
32.90
30.32
30.72
9.37
30.72
32.87
85
64.71
EPS¥
166.21
181.53
179.94
183.81
188.07
190.48
189.40
211.81
232.35
238.17
66.70
4.84%
3.03%
—
2.82
EPS growth%
8.86
10.16
7.89
9.21
11.57
12.57
12.02
9.65
7.68
5.64
18.35
9.65
9.43
18
117.14
Bookvalue per sh¥
113.08
117.21
127.24
143.92
147.55
140.37
143.71
138.11
141.24
139.22
105.13
(1.16%)
2.95%
—
152.77
FCF per share¥
159.62
158.21
178.65
195.59
221.19
253.01
251.23
265.44
296.54
309.46
115.63
6.95%
6.45%
—
34.01
Dividend per sh¥
62.84
55.61
57.20
52.86
56.42
49.70
50.06
43.90
44.26
37.47
95.89
(7.86%)
(6.14%)
—
7.82
Div yield (avg)%
27.66
24.80
25.53
26.20
23.72
20.85
19.22
20.05
18.36
18.93
4.52
19.22
22.29
8
13.45
Payout ratio%
11.42
9.59
12.42
15.15
14.12
12.71
10.88
10.63
9.55
12.40
10.42
10.88
11.91
11
22.90
Shares (diluted)M
26.21
29.58
33.31
31.84
30.21
32.55
30.82
31.79
34.15
35.12
21.67
3.05%
3.94%
34
27.11
Buyback yield%
18.49
18.34
18.17
16.27
17.15
19.47
20.94
18.71
18.00
19.17
25.49
19.17
18.42
50
1.516
D/E ratiox
0.499
0.528
0.549
0.513
0.512
0.462
0.489
0.464
0.487
0.466
0.402
0.466
0.494
67
4.353
Enterprise value¥B
5.984
6.216
6.193
7.198
7.987
9.265
10.66
11.43
13.47
13.35
4.459
10.83%
10.18%
39
4.833
LT debt¥B
0.690
0.705
0.724
0.778
0.756
0.815
0.948
0.928
0.902
0.899
4.033
3.54%
4.12%
88
Revenue
¥4.609B
6.81%
1.00×
Cost of revenue
¥2.950B
6.83%
1.00×
Operating expenses
¥1.080B
6.76%
1.00×
Property and equipment
22.36%
Goodwill & intangibles
18.53%
Spread over hurdle
(0.88%)