0.581
Revenue¥B
3.249
3.579
3.813
4.121
4.437
4.899
5.341
5.771
6.148
6.657
0.627
8.45%
8.26%
6
6.46
Revenue growth%
3.55
5.88
4.02
5.23
8.22
5.24
8.24
10.55
9.04
6.99
11.56
8.24
6.44
12
15.86
Gross margin%
14.06
11.99
10.71
12.48
13.45
13.30
11.99
14.53
11.67
14.64
10.22
13.30
12.89
77
24.27
Operating margin%
11.73
13.01
12.65
13.64
11.33
11.47
8.50
8.87
11.55
10.00
22.43
10.00
11.51
94
2.53
Net margin%
1.90
2.79
0.63
0.95
0.40
0.40
0.40
0.40
0.58
2.11
22.61
0.40
0.61
15
11.97
P/E ratio (avg)x
50.88
54.51
58.13
61.92
61.02
57.95
57.20
58.39
64.87
70.96
30.19
58.39
58.26
73
26.97
EV/EBITx
39.42
42.99
44.56
50.99
59.98
65.65
65.81
69.29
73.27
85.00
36.17
69.29
62.81
54
11.05
FCF yield (avg)%
12.75
12.57
11.85
10.38
9.08
12.04
10.42
10.28
10.03
9.40
10.44
10.28
10.40
48
11.72
FCF margin%
18.12
20.41
20.23
20.69
22.99
22.19
22.67
21.06
23.57
20.96
19.08
22.19
21.01
12
0.641
FCF / Net incomex
1.415
1.444
1.557
1.503
1.349
1.468
1.620
1.695
1.575
1.510
1.511
1.575
1.506
66
24.83
ROIC%
23.16
25.02
27.65
29.44
29.59
29.58
27.51
30.12
28.86
30.79
26.92
29.58
29.15
59
8.52
Return on equity%
12.82
13.66
13.02
10.24
8.38
8.03
6.67
7.56
8.30
11.11
28.46
8.03
9.31
42
11.96
Return on assets%
9.22
10.42
10.10
8.41
9.75
8.47
8.61
8.26
8.19
8.80
21.33
8.47
8.70
93
124.34
EPS¥
80.01
73.62
78.05
82.53
80.57
88.83
91.85
98.90
94.63
85.25
126.91
1.14%
(0.42%)
—
20.76
EPS growth%
19.82
19.38
20.18
20.01
20.93
21.64
19.58
20.46
18.81
19.01
5.59
19.58
19.92
20
70.10
Bookvalue per sh¥
180.94
202.93
219.34
242.66
283.33
287.48
281.35
312.85
334.32
396.38
181.98
6.95%
9.71%
—
82.01
FCF per share¥
182.26
176.71
179.23
160.42
154.51
152.04
153.67
156.59
169.57
156.54
64.95
0.26%
(2.63%)
—
105.70
Dividend per sh¥
338.38
363.12
396.07
470.07
554.92
657.94
729.44
772.01
881.92
848.96
220.11
8.88%
10.84%
—
21.07
Div yield (avg)%
22.36
24.91
23.80
23.80
24.74
22.89
21.75
24.18
21.66
18.79
24.97
21.75
23.35
50
15.72
Payout ratio%
31.03
33.99
36.35
35.56
36.15
38.37
38.43
39.96
40.98
43.93
14.19
39.96
37.36
74
13.31
Shares (diluted)M
15.72
16.94
18.78
19.09
19.35
20.77
23.33
25.43
28.84
28.01
13.35
7.68%
5.26%
58
2.08
Buyback yield%
20.16
23.14
24.49
26.51
28.05
27.58
29.07
28.11
28.91
26.42
13.96
28.11
27.05
58
1.207
D/E ratiox
1.582
1.757
1.769
1.752
1.649
1.742
1.608
1.565
1.629
1.817
1.375
1.629
1.696
16
6.125
Enterprise value¥B
2.361
2.466
2.729
3.173
3.666
4.257
4.365
4.588
4.574
5.208
2.556
7.28%
9.80%
93
1.289
LT debt¥B
5.009
4.563
4.985
5.044
5.556
5.313
5.503
5.746
5.378
6.026
1.678
1.64%
3.02%
90
Revenue
¥6.657B
8.26%
1.00×
Cost of revenue
¥3.318B
8.36%
1.01×
Operating expenses
¥1.455B
7.84%
0.96×
Cash and investments
16.77%
Property and equipment
16.17%
Spread over hurdle
37.18%