8.316
Revenue¥B
4.615
4.969
5.350
5.720
6.012
6.408
6.681
7.135
7.373
7.625
8.815
4.87%
5.47%
14
28.98
Revenue growth%
7.77
6.62
4.17
6.58
4.71
3.44
5.75
6.80
9.73
7.31
26.02
6.80
6.60
42
19.18
Gross margin%
19.27
19.76
17.94
20.04
18.30
16.69
16.01
18.67
18.78
17.51
14.28
17.51
18.48
8
27.46
Operating margin%
9.12
11.35
11.14
10.02
8.99
6.40
3.56
4.04
6.63
4.85
10.05
4.85
7.81
30
2.02
Net margin%
18.95
19.73
21.63
19.90
18.37
17.86
16.61
13.80
14.68
15.12
17.67
15.12
18.12
64
14.47
P/E ratio (avg)x
31.30
28.60
28.34
25.98
29.46
33.11
32.24
34.54
33.89
34.30
21.65
33.89
31.77
93
22.51
EV/EBITx
17.98
19.59
23.19
23.71
25.24
25.72
29.22
30.34
34.46
35.94
13.54
30.34
25.48
33
11.90
FCF yield (avg)%
6.38
8.63
7.63
8.10
6.27
7.17
4.54
3.01
4.87
7.07
5.90
4.87
6.73
66
3.09
FCF margin%
15.94
14.46
13.95
15.74
16.87
18.82
17.29
15.08
15.32
15.48
3.59
15.48
15.61
15
1.255
FCF / Net incomex
2.241
2.348
2.363
2.397
2.542
2.796
2.729
2.972
3.058
3.076
1.429
2.972
2.636
88
14.95
ROIC%
22.73
22.06
20.14
21.54
23.30
23.54
24.97
27.15
28.36
29.07
28.74
27.15
23.42
68
25.26
Return on equity%
12.78
13.98
16.14
13.26
10.73
13.22
15.47
16.60
18.97
17.89
24.84
16.60
14.72
73
26.34
Return on assets%
18.46
18.87
17.06
19.94
22.40
21.41
22.84
20.86
18.76
19.81
15.13
20.86
19.88
45
84.01
EPS¥
116.35
115.98
132.22
132.82
145.43
134.67
146.69
150.31
171.92
193.57
88.48
5.88%
6.05%
—
12.66
EPS growth%
26.85
24.61
24.89
26.69
25.60
24.41
23.75
24.55
22.12
24.96
24.57
24.41
24.75
38
241.86
Bookvalue per sh¥
226.96
242.25
258.59
294.20
299.63
349.93
399.67
459.75
526.25
614.76
166.13
15.46%
11.40%
—
49.15
FCF per share¥
71.86
80.96
82.45
81.19
90.05
100.62
103.07
118.18
115.76
134.88
52.04
8.41%
5.86%
—
231.56
Dividend per sh¥
376.43
397.31
392.72
446.63
486.36
565.85
678.23
804.43
881.29
907.10
208.98
13.28%
11.08%
—
5.60
Div yield (avg)%
28.12
31.08
30.83
32.76
33.57
34.59
35.73
33.30
31.92
32.55
20.20
33.30
32.66
90
9.73
Payout ratio%
7.59
6.47
6.32
6.17
3.37
0.40
2.05
0.40
0.40
0.40
15.24
0.40
2.71
20
23.19
Shares (diluted)M
24.37
23.50
22.11
21.25
22.28
22.79
23.09
25.15
24.48
23.61
22.28
1.17%
(1.07%)
70
2.11
Buyback yield%
6.71
7.95
9.18
7.89
7.37
9.24
10.20
7.35
7.58
7.22
5.18
7.58
7.73
14
0.601
D/E ratiox
2.099
2.046
2.274
2.463
2.454
2.357
2.452
2.497
2.865
2.827
1.644
2.497
2.453
45
5.716
Enterprise value¥B
2.432
2.378
2.589
2.501
2.322
2.303
2.233
2.229
2.338
2.368
1.905
0.39%
(0.38%)
65
8.497
LT debt¥B
7.075
8.437
9.509
9.968
10.49
11.53
12.67
12.52
14.99
17.75
4.522
11.09%
10.69%
67
Revenue
¥7.625B
5.47%
1.00×
Cost of revenue
¥4.922B
5.75%
1.03×
Operating expenses
¥744.9M
3.85%
0.86×
Property and equipment
16.05%
Spread over hurdle
25.99%