3.066
Revenue¥B
4.583
4.667
4.723
4.763
4.759
4.854
4.912
5.119
5.190
5.185
3.185
1.73%
1.36%
52
14.52
Revenue growth%
12.47
11.44
13.61
14.75
16.67
19.40
19.21
20.30
20.60
23.32
24.61
20.30
17.94
89
22.88
Gross margin%
7.60
10.40
13.08
10.80
10.51
11.41
13.75
14.05
11.08
12.30
16.73
12.30
11.24
33
25.48
Operating margin%
13.80
12.05
11.83
10.91
9.82
12.80
15.31
13.16
11.35
13.17
19.54
13.16
12.42
64
24.06
Net margin%
10.28
9.87
6.96
6.89
8.63
7.17
6.18
5.77
8.35
9.80
14.34
7.17
7.76
72
29.51
P/E ratio (avg)x
9.559
10.50
9.722
9.019
8.271
7.971
8.993
9.631
10.58
11.92
25.17
9.631
9.595
80
22.70
EV/EBITx
57.71
58.99
59.64
59.49
60.79
64.06
65.97
63.80
64.20
69.34
24.45
64.20
62.29
62
25.64
FCF yield (avg)%
29.55
27.44
24.95
23.54
26.11
25.46
23.17
22.89
22.88
23.21
17.01
23.17
24.24
24
10.04
FCF margin%
15.76
18.06
20.68
23.29
22.27
23.74
21.58
23.21
23.52
26.29
8.01
23.52
22.74
34
1.085
FCF / Net incomex
0.468
0.468
0.481
0.508
0.530
0.601
0.600
0.586
0.657
0.683
0.166
0.601
0.558
81
24.99
ROIC%
24.51
23.98
21.24
23.96
24.10
23.18
20.35
23.28
20.88
20.06
28.03
20.88
23.23
30
25.63
Return on equity%
4.53
4.55
1.95
2.93
4.84
5.53
5.44
8.08
6.87
5.16
26.26
5.53
5.00
34
29.33
Return on assets%
7.93
8.41
9.13
9.11
9.51
7.06
6.65
4.57
2.06
0.40
20.56
4.57
7.49
61
65.88
EPS¥
92.75
90.33
89.77
93.27
91.92
102.63
122.52
125.22
130.85
133.64
68.54
7.77%
3.35%
—
3.27
EPS growth%
25.55
24.01
23.08
22.76
25.24
26.08
27.07
27.57
29.16
31.78
2.84
27.57
25.82
76
117.32
Bookvalue per sh¥
108.54
121.11
140.17
162.77
172.89
181.53
218.40
246.10
260.69
301.34
104.20
11.75%
10.46%
—
108.69
FCF per share¥
131.79
142.99
140.19
146.95
158.90
181.85
199.49
206.65
217.93
236.79
113.47
8.30%
6.68%
—
85.76
Dividend per sh¥
40.78
40.68
38.62
43.58
42.14
47.12
53.69
55.46
61.98
63.44
45.90
8.53%
5.76%
—
13.47
Div yield (avg)%
12.66
13.84
11.12
14.00
14.67
16.24
15.60
16.33
17.81
15.08
29.21
16.24
14.88
35
29.63
Payout ratio%
17.29
14.36
12.73
12.75
11.08
12.14
15.13
15.16
15.78
14.62
15.65
15.13
14.49
84
27.38
Shares (diluted)M
34.46
37.67
36.32
34.14
37.77
42.65
43.23
45.98
47.16
50.15
26.93
5.84%
4.29%
83
3.83
Buyback yield%
9.93
10.38
7.72
9.46
12.31
12.95
13.69
13.18
10.42
12.63
10.35
12.95
11.37
77
1.061
D/E ratiox
1.761
1.953
1.779
1.873
2.096
2.282
2.451
2.688
2.925
2.968
1.263
2.688
2.189
5
2.217
Enterprise value¥B
0.595
0.616
0.655
0.605
0.556
0.518
0.465
0.503
0.477
0.456
2.675
(3.92%)
(4.11%)
80
2.553
LT debt¥B
1.923
2.182
2.267
2.339
2.748
2.835
3.349
3.254
3.484
3.731
0.577
6.31%
6.72%
13
Revenue
¥5.185B
1.36%
1.00×
Cost of revenue
¥3.629B
1.36%
1.00×
Operating expenses
¥925.5M
1.01%
0.97×
Property and equipment
16.31%
Goodwill & intangibles
14.96%
Spread over hurdle
(0.29%)