2.826
Revenue¥B
3.132
3.153
3.142
3.158
3.137
3.123
3.200
3.228
3.293
3.277
2.952
0.88%
0.75%
70
5.36
Revenue growth%
24.10
25.73
27.90
28.41
30.49
30.17
32.91
33.53
34.29
32.37
6.55
32.91
30.33
20
4.42
Gross margin%
26.83
28.57
28.89
28.87
28.68
25.83
24.37
24.34
25.68
23.69
23.42
24.37
26.33
94
12.16
Operating margin%
10.22
9.31
7.47
5.03
2.34
4.85
5.18
7.37
6.36
9.28
28.53
6.36
6.86
81
2.63
Net margin%
16.19
15.09
16.69
13.83
11.27
8.86
8.63
5.66
2.83
0.40
23.71
5.66
10.07
78
18.27
P/E ratio (avg)x
7.670
8.123
7.380
7.184
7.584
6.811
7.040
7.252
7.920
7.993
34.37
7.252
7.482
5
31.75
EV/EBITx
20.03
19.05
19.68
19.29
21.97
25.36
29.75
34.64
33.07
36.52
17.63
33.07
23.67
42
6.59
FCF yield (avg)%
32.02
30.78
31.79
31.75
32.04
30.06
29.26
29.51
27.28
28.68
8.72
29.26
30.42
62
12.09
FCF margin%
34.17
36.76
36.54
38.47
38.21
38.21
37.68
36.55
38.16
40.28
9.21
38.16
37.92
46
0.485
FCF / Net incomex
0.419
0.377
0.355
0.366
0.378
0.364
0.348
0.376
0.393
0.407
0.832
0.376
0.376
22
18.24
ROIC%
11.82
9.85
10.81
9.24
7.07
6.15
4.28
6.41
6.90
4.49
14.29
6.15
6.99
64
20.04
Return on equity%
10.87
11.91
11.15
9.04
10.20
13.12
14.31
12.46
14.33
11.37
3.82
13.12
11.64
5
16.12
Return on assets%
11.43
8.65
8.69
10.64
7.83
4.99
6.59
7.14
5.57
6.26
21.46
6.26
7.48
73
281.15
EPS¥
580.83
616.94
585.57
556.27
594.73
563.22
524.06
566.76
553.21
520.16
300.83
(2.64%)
(0.70%)
—
28.54
EPS growth%
18.73
16.60
14.98
13.38
14.87
14.42
13.53
10.74
10.47
12.71
13.52
12.71
13.97
61
204.32
Bookvalue per sh¥
421.12
395.17
368.09
351.03
330.26
308.32
327.49
344.34
358.37
359.29
605.88
1.70%
(1.96%)
—
328.65
FCF per share¥
291.20
325.05
342.94
392.48
449.50
435.71
432.60
502.03
529.72
537.15
223.35
3.63%
6.75%
—
176.83
Dividend per sh¥
437.67
499.15
561.59
649.11
670.75
678.97
768.62
878.71
892.80
889.81
589.89
5.81%
7.81%
—
27.19
Div yield (avg)%
20.06
21.43
22.41
25.17
22.95
25.77
28.46
31.19
32.32
31.21
9.16
31.19
25.47
17
22.73
Payout ratio%
33.48
33.04
34.56
34.00
33.96
36.34
34.21
31.84
32.81
33.03
26.23
33.03
33.72
12
2.347
Shares (diluted)M
2.251
2.340
2.217
2.193
2.298
2.387
2.610
2.961
3.368
3.595
2.262
9.37%
4.68%
76
25.14
Buyback yield%
28.86
30.00
27.56
25.89
23.58
25.15
26.28
25.27
27.33
25.26
26.25
25.27
26.09
42
1.511
D/E ratiox
0.962
1.106
1.235
1.172
1.301
1.338
1.359
1.315
1.371
1.298
0.457
1.338
1.299
49
0.285
Enterprise value¥B
3.354
3.241
3.213
3.822
4.239
4.068
3.961
4.462
5.226
6.135
2.899
7.67%
6.94%
81
1.864
LT debt¥B
2.047
2.130
2.230
2.370
2.698
2.741
2.901
3.171
3.180
3.635
1.951
6.15%
7.26%
72
Revenue
¥3.277B
0.75%
1.00×
Cost of revenue
¥1.511B
0.71%
1.00×
Operating expenses
¥702.1M
0.37%
0.96×
Property and equipment
18.76%
Return on capital
142.24%
Spread over hurdle
134.85%