4.661
Revenue¥B
3.820
4.039
4.283
4.549
4.793
4.934
5.176
5.454
5.680
5.941
4.900
4.39%
4.85%
93
15.53
Revenue growth%
26.15
23.70
21.80
18.93
21.16
22.71
23.16
22.36
25.08
28.07
20.60
23.16
22.93
49
7.95
Gross margin%
16.84
16.27
17.35
16.41
18.67
21.03
20.43
22.13
20.59
20.03
6.62
20.59
19.35
92
28.74
Operating margin%
34.72
37.70
36.98
37.49
36.15
35.77
33.69
33.65
33.58
33.40
13.90
33.65
35.24
19
17.17
Net margin%
12.31
14.05
16.14
16.90
17.40
18.67
21.16
22.82
21.05
21.93
27.48
21.16
18.03
15
26.69
P/E ratio (avg)x
5.027
5.207
4.634
5.127
5.360
5.551
5.296
5.698
5.985
5.929
9.844
5.698
5.328
65
19.89
EV/EBITx
7.595
8.616
8.513
9.747
11.04
11.96
11.26
11.28
12.73
14.13
25.71
11.96
11.15
73
27.82
FCF yield (avg)%
17.98
20.47
20.99
22.57
21.63
23.59
22.93
22.01
23.52
21.98
8.55
22.93
21.99
30
12.50
FCF margin%
22.77
22.90
20.38
23.19
23.40
24.83
25.25
26.31
24.88
24.52
19.49
24.88
23.96
34
0.136
FCF / Net incomex
1.475
1.525
1.610
1.513
1.714
1.585
1.445
1.329
1.450
1.524
1.024
1.450
1.519
68
5.73
ROIC%
12.13
11.54
8.78
6.92
4.86
2.26
3.73
4.20
3.96
2.58
25.75
3.73
4.53
31
25.36
Return on equity%
13.83
16.51
14.12
16.41
17.20
16.86
13.91
14.48
12.47
9.73
24.68
13.91
14.30
23
19.94
Return on assets%
7.79
5.08
3.01
0.40
2.99
0.40
0.40
1.15
3.19
2.24
2.97
1.15
2.62
71
61.90
EPS¥
91.52
98.68
108.98
122.14
114.64
109.45
109.25
121.07
137.18
129.98
68.98
2.54%
5.05%
—
14.28
EPS growth%
8.17
7.08
7.62
10.20
9.46
11.51
9.40
12.25
9.77
11.87
12.67
11.51
9.62
71
23.81
Bookvalue per sh¥
16.88
16.49
15.01
15.79
14.95
15.86
15.90
15.69
16.81
18.09
44.38
3.88%
1.42%
—
64.83
FCF per share¥
33.63
37.39
40.11
37.03
38.65
36.79
35.84
33.55
36.25
34.21
22.08
(2.41%)
(0.75%)
—
42.35
Dividend per sh¥
11.50
10.97
10.14
9.49
10.30
9.88
9.21
8.69
9.37
9.01
36.57
(2.63%)
(3.09%)
—
8.74
Div yield (avg)%
23.24
21.39
22.69
19.70
18.59
19.49
17.03
15.94
16.05
13.05
25.04
16.05
19.04
54
25.92
Payout ratio%
9.38
7.43
4.98
3.63
5.00
4.72
7.46
6.27
8.14
10.15
18.55
7.46
6.85
85
40.23
Shares (diluted)M
59.19
57.71
67.32
76.30
82.47
98.94
118.0
125.5
148.7
157.2
40.20
13.77%
10.18%
14
28.55
Buyback yield%
12.55
13.93
13.58
16.45
13.45
12.77
11.21
13.18
14.14
14.70
5.26
13.18
13.51
20
1.382
D/E ratiox
1.093
1.114
1.089
1.043
0.941
0.984
0.957
0.968
1.000
1.093
1.640
0.984
1.022
84
0.481
Enterprise value¥B
2.453
2.952
3.009
3.257
3.245
3.584
3.631
3.804
4.318
4.794
2.997
8.12%
7.51%
34
4.064
LT debt¥B
4.054
4.710
5.352
6.157
6.372
6.501
6.794
7.686
8.628
8.381
3.913
5.63%
7.05%
34
Revenue
¥5.941B
4.85%
1.00×
Cost of revenue
¥3.434B
4.53%
0.97×
Operating expenses
¥1.301B
4.85%
1.00×
Property and equipment
17.40%
Spread over hurdle
14.77%