5.214
Revenue¥B
7.903
8.640
9.497
10.23
11.20
12.33
13.36
14.16
15.13
16.58
5.554
8.15%
8.72%
55
15.82
Revenue growth%
8.50
10.16
9.39
10.00
11.31
8.32
8.40
9.52
8.24
5.24
12.76
8.32
8.94
71
12.58
Gross margin%
8.84
11.20
8.96
6.88
9.11
10.42
13.34
12.21
14.51
12.79
29.23
12.79
10.81
17
8.19
Operating margin%
21.38
19.20
19.17
19.47
19.30
19.46
17.48
14.81
12.26
13.58
21.27
14.81
19.19
62
6.67
Net margin%
3.66
1.92
1.87
4.77
7.30
4.50
2.91
1.23
3.97
1.25
14.22
2.91
3.28
51
7.868
P/E ratio (avg)x
9.326
9.279
10.48
10.60
10.15
10.34
11.84
11.04
11.17
11.21
9.124
11.17
10.54
45
27.54
EV/EBITx
39.23
43.09
41.40
42.25
45.88
41.50
36.61
40.40
43.17
40.53
27.78
40.53
41.45
85
27.21
FCF yield (avg)%
4.69
5.22
2.37
1.90
0.82
2.10
1.42
0.40
0.45
2.89
19.93
1.42
2.00
33
11.68
FCF margin%
0.40
0.40
0.40
2.01
1.93
0.40
1.80
0.40
0.40
0.40
19.39
0.40
0.40
30
0.766
FCF / Net incomex
1.579
1.587
1.517
1.568
1.526
1.558
1.720
1.698
1.854
2.128
1.257
1.720
1.583
92
8.74
ROIC%
24.99
22.00
22.81
23.05
22.87
20.21
20.94
19.32
20.84
20.47
12.67
20.47
21.47
33
16.81
Return on equity%
32.75
34.29
32.28
32.11
32.52
32.23
34.56
34.64
35.97
38.66
3.83
34.64
33.52
60
23.37
Return on assets%
29.29
31.62
33.08
35.68
34.80
33.28
32.78
32.83
33.52
32.24
12.77
32.83
32.95
54
212.20
EPS¥
127.69
142.85
171.32
206.00
238.34
270.04
306.88
299.77
358.39
377.35
236.58
9.62%
12.41%
—
16.35
EPS growth%
29.28
32.00
31.65
31.88
34.51
34.32
31.41
33.86
36.01
37.39
23.66
34.32
32.93
78
190.98
Bookvalue per sh¥
338.55
329.28
329.94
369.03
435.98
519.66
595.52
627.72
645.43
682.37
60.50
9.37%
8.94%
—
67.05
FCF per share¥
54.81
63.02
61.07
60.96
69.37
66.43
70.81
70.19
70.97
72.31
245.85
0.83%
2.32%
—
243.57
Dividend per sh¥
101.16
106.37
104.25
91.55
89.19
93.43
93.83
103.69
105.15
114.84
68.72
5.18%
2.04%
—
18.19
Div yield (avg)%
13.03
14.50
15.59
15.43
17.37
18.03
17.43
16.13
17.98
18.13
23.61
17.98
16.75
41
15.39
Payout ratio%
10.99
13.88
15.96
13.66
13.51
14.74
16.35
17.74
17.95
19.07
13.65
17.74
15.35
34
29.33
Shares (diluted)M
48.21
56.59
65.99
79.06
92.09
91.79
90.05
90.99
93.10
96.01
29.83
0.84%
8.76%
6
12.14
Buyback yield%
24.31
26.01
25.33
27.98
26.68
23.95
26.12
27.66
29.34
28.04
29.45
27.66
26.40
35
1.472
D/E ratiox
1.980
2.155
2.193
2.180
2.415
2.239
2.340
2.482
2.758
3.024
1.096
2.482
2.289
32
5.539
Enterprise value¥B
2.910
2.828
2.485
2.491
2.644
2.519
2.472
2.350
2.106
2.210
0.833
(3.52%)
(3.66%)
9
3.664
LT debt¥B
14.92
17.32
17.48
20.34
23.59
23.47
26.82
29.30
33.87
33.92
15.70
7.53%
9.31%
64
Revenue
¥16.58B
8.72%
1.00×
Cost of revenue
¥9.151B
8.50%
0.98×
Operating expenses
¥3.783B
8.62%
0.99×
Property and equipment
13.99%
Spread over hurdle
25.96%