0.450
Revenue¥B
3.774
3.830
3.846
3.828
3.867
3.901
3.920
3.936
4.064
4.185
0.504
1.59%
1.04%
15
8.47
Revenue growth%
14.68
17.34
17.18
14.61
12.26
13.37
14.38
16.39
15.01
15.47
10.83
15.01
14.85
42
12.92
Gross margin%
11.36
11.09
12.27
14.57
16.57
14.74
14.10
15.69
18.32
21.31
27.40
15.69
14.66
20
15.08
Operating margin%
23.26
23.48
24.35
22.77
24.26
23.28
22.64
22.42
25.29
25.24
10.48
23.28
23.38
52
11.48
Net margin%
13.29
11.97
13.24
13.56
14.87
16.79
14.72
14.20
13.93
15.56
17.25
14.72
14.07
84
8.942
P/E ratio (avg)x
11.15
11.03
11.75
11.90
10.44
10.73
11.34
11.67
11.94
11.70
21.44
11.67
11.51
73
27.89
EV/EBITx
22.16
24.07
21.85
22.22
20.55
20.02
19.83
17.79
16.17
15.12
24.97
17.79
20.29
20
12.07
FCF yield (avg)%
20.72
21.63
23.46
25.68
28.07
28.97
27.74
30.08
29.80
29.61
28.04
29.61
27.90
59
28.90
FCF margin%
16.60
19.10
20.39
20.46
23.03
23.63
23.70
25.46
27.07
26.44
22.94
25.46
23.33
9
1.386
FCF / Net incomex
1.087
1.018
0.959
0.917
0.826
0.816
0.737
0.713
0.726
0.714
0.204
0.726
0.821
55
16.40
ROIC%
24.91
26.73
29.52
30.56
29.74
27.27
29.54
31.52
33.00
31.94
20.57
31.52
29.64
6
29.07
Return on equity%
29.11
28.18
30.91
31.79
30.17
30.24
29.03
27.69
30.05
31.15
21.57
30.05
30.11
86
7.22
Return on assets%
5.38
4.90
2.67
0.70
0.40
1.86
2.50
1.23
1.09
2.34
22.43
1.86
2.10
69
294.48
EPS¥
405.19
434.63
473.40
442.58
417.25
420.33
465.35
497.51
511.47
516.07
309.29
4.34%
2.87%
—
28.45
EPS growth%
1.01
0.40
0.53
0.95
3.06
2.07
3.28
1.71
3.12
4.40
29.04
3.12
1.89
39
539.53
Bookvalue per sh¥
641.11
671.76
767.39
782.26
833.12
920.67
1,070
1,238
1,259
1,500
173.15
12.49%
9.62%
—
212.59
FCF per share¥
518.04
569.54
613.11
628.08
585.33
639.57
613.45
580.59
578.62
581.02
342.16
(0.15%)
2.13%
—
418.17
Dividend per sh¥
668.08
705.53
840.99
936.62
973.70
1,072
1,144
1,121
1,321
1,378
463.62
7.20%
9.06%
—
18.52
Div yield (avg)%
3.05
3.04
3.18
5.24
6.02
3.40
0.69
3.38
6.31
4.40
19.27
3.40
3.39
92
29.52
Payout ratio%
3.50
5.81
6.51
4.56
5.08
6.11
6.93
6.13
5.59
3.67
13.31
6.11
5.70
9
5.835
Shares (diluted)M
6.883
7.037
7.828
8.777
8.723
9.261
9.792
9.924
9.933
11.13
5.829
5.00%
4.74%
55
5.85
Buyback yield%
14.12
17.12
18.99
16.66
14.68
16.73
15.81
15.45
13.99
11.62
12.15
15.45
15.63
78
0.828
D/E ratiox
1.154
1.021
0.869
0.902
0.870
0.868
0.751
0.770
0.807
0.763
1.091
0.770
0.868
43
1.690
Enterprise value¥B
3.163
3.425
3.056
3.311
2.996
2.647
2.874
2.677
2.423
2.555
0.993
(3.13%)
(1.79%)
29
1.150
LT debt¥B
1.173
1.184
1.089
1.203
1.167
1.216
1.269
1.238
1.353
1.470
0.911
4.73%
1.17%
27
Revenue
¥4.185B
1.04%
1.00×
Cost of revenue
¥2.478B
0.66%
0.96×
Operating expenses
¥821.2M
1.99%
1.10×
Property and equipment
15.49%
Goodwill & intangibles
14.66%
Spread over hurdle
20.94%