0.527
Revenue¥B
1.609
1.660
1.751
1.778
1.871
1.988
2.019
2.108
2.199
2.265
0.566
3.89%
4.11%
50
5.60
Revenue growth%
16.96
15.21
15.81
16.27
14.78
12.82
15.60
18.30
18.23
17.60
21.80
17.60
16.04
43
5.12
Gross margin%
10.75
10.93
11.05
10.56
10.90
8.66
11.43
11.65
10.13
9.72
19.41
10.13
10.82
49
20.53
Operating margin%
9.79
9.20
10.02
10.35
11.64
11.87
13.55
13.36
13.24
13.77
19.73
13.36
11.76
94
27.34
Net margin%
0.52
1.19
0.40
0.40
0.40
0.40
2.40
1.52
1.52
3.51
15.46
1.52
0.85
84
31.71
P/E ratio (avg)x
39.43
34.79
31.13
34.52
37.61
40.76
44.11
45.58
44.85
40.52
14.54
44.11
39.98
92
20.58
EV/EBITx
15.49
16.50
16.45
16.32
18.26
17.37
16.24
17.62
17.54
19.31
19.56
17.54
16.94
89
27.39
FCF yield (avg)%
16.26
18.50
21.25
21.49
24.02
22.17
19.87
18.10
17.69
18.16
27.80
18.16
19.19
44
19.17
FCF margin%
14.68
17.22
17.52
16.48
18.16
16.80
13.94
14.91
12.64
14.17
21.68
14.17
15.69
28
0.297
FCF / Net incomex
0.387
0.418
0.429
0.488
0.534
0.543
0.584
0.697
0.805
0.895
1.558
0.697
0.539
89
14.00
ROIC%
3.88
2.69
1.24
0.40
0.40
0.51
0.40
0.40
0.40
0.40
14.11
0.40
0.40
39
6.04
Return on equity%
19.28
17.89
19.66
18.03
16.59
17.42
18.63
16.10
18.98
19.34
6.23
18.63
18.33
72
19.37
Return on assets%
15.47
12.80
14.49
13.11
13.74
13.70
11.97
13.18
12.09
14.57
27.47
13.18
13.44
93
289.99
EPS¥
210.20
208.37
209.10
193.31
212.22
228.09
224.84
242.60
223.92
216.22
301.01
0.37%
1.55%
—
19.27
EPS growth%
25.31
26.59
27.82
26.18
25.74
25.28
28.02
26.54
27.47
26.73
24.72
26.73
26.57
94
121.87
Bookvalue per sh¥
155.36
157.97
167.52
179.41
179.03
190.36
166.09
158.96
144.42
138.39
149.41
(5.02%)
(1.10%)
—
78.86
FCF per share¥
481.63
476.50
526.79
618.60
666.47
799.60
896.86
984.64
1,132
1,240
248.07
13.23%
11.50%
—
284.20
Dividend per sh¥
213.39
212.63
233.31
207.94
185.41
169.85
174.24
190.30
211.24
207.39
267.78
2.27%
(0.44%)
—
27.61
Div yield (avg)%
3.15
4.80
1.89
2.30
0.40
0.40
0.40
0.40
0.40
0.40
19.94
0.40
0.40
95
13.02
Payout ratio%
5.99
5.07
7.93
5.10
7.03
8.39
5.80
8.62
9.99
9.50
24.74
8.62
7.48
11
3.825
Shares (diluted)M
3.695
3.464
3.809
4.181
4.607
4.993
5.483
5.855
5.517
5.291
3.772
2.81%
4.00%
87
12.40
Buyback yield%
14.31
12.89
15.09
15.37
14.22
15.50
15.23
13.14
13.70
12.42
25.64
13.70
14.26
32
0.157
D/E ratiox
0.298
0.276
0.284
0.262
0.245
0.222
0.217
0.218
0.205
0.183
0.693
0.217
0.233
80
1.469
Enterprise value¥B
1.287
1.497
1.785
2.061
2.254
2.414
2.560
2.560
3.052
3.698
1.174
10.41%
11.18%
12
1.230
LT debt¥B
0.250
0.270
0.245
0.213
0.223
0.227
0.233
0.223
0.192
0.177
1.917
(4.50%)
(4.04%)
41
Revenue
¥2.265B
4.11%
1.00×
Cost of revenue
¥1.053B
4.06%
0.99×
Operating expenses
¥454.0M
4.17%
1.01×
Goodwill & intangibles
18.62%
Property and equipment
14.46%
Spread over hurdle
19.81%