4.327
Revenue¥B
3.912
4.194
4.527
4.845
4.996
5.220
5.491
5.810
6.183
6.589
4.756
5.69%
5.97%
93
5.29
Revenue growth%
30.46
32.04
33.41
30.84
29.47
27.02
28.70
28.89
28.52
31.04
11.87
28.70
29.97
44
17.96
Gross margin%
16.31
14.33
15.21
12.50
14.16
13.28
11.99
11.17
14.03
11.52
11.56
11.99
13.66
85
4.76
Operating margin%
14.33
13.90
11.82
12.48
13.70
10.98
11.43
10.51
10.52
7.93
17.75
10.52
11.62
61
24.39
Net margin%
17.56
17.76
16.72
18.39
20.99
22.62
24.45
27.32
25.76
26.81
23.84
25.76
21.81
22
24.61
P/E ratio (avg)x
27.20
30.01
28.30
27.08
29.63
27.06
27.60
29.39
28.19
30.98
18.16
28.19
28.24
24
27.20
EV/EBITx
21.33
23.89
25.26
24.04
26.68
24.71
25.16
24.01
22.22
24.16
34.80
24.16
24.10
22
3.86
FCF yield (avg)%
20.98
22.91
20.52
19.54
16.99
16.74
15.46
17.52
14.72
15.31
29.58
15.46
17.25
14
24.35
FCF margin%
25.23
27.09
29.52
28.54
29.76
29.95
30.60
29.39
30.41
32.49
22.13
30.41
29.64
67
0.959
FCF / Net incomex
0.514
0.546
0.515
0.604
0.665
0.747
0.858
0.882
0.853
0.924
0.886
0.858
0.706
85
17.23
ROIC%
1.05
0.40
0.40
1.09
3.90
3.68
5.55
8.27
6.78
6.56
28.46
6.56
3.79
11
4.19
Return on equity%
0.58
0.40
0.40
0.70
1.43
3.06
1.59
3.80
2.95
5.81
21.41
3.06
1.51
26
22.02
Return on assets%
9.73
7.69
10.67
10.58
13.42
13.01
12.67
14.67
17.00
14.65
29.67
14.65
12.84
16
454.07
EPS¥
892.00
891.08
1,023
1,197
1,458
1,653
1,658
1,901
2,125
2,085
472.36
7.42%
10.51%
—
13.77
EPS growth%
24.38
26.22
25.48
25.99
25.58
24.22
22.50
23.01
23.36
23.94
18.37
23.36
24.30
39
195.99
Bookvalue per sh¥
111.33
123.37
148.22
151.88
181.43
184.49
223.87
263.03
281.32
334.10
344.41
12.99%
13.59%
—
76.36
FCF per share¥
394.28
401.43
388.75
433.26
502.36
527.55
605.06
596.13
582.39
617.15
231.87
4.20%
5.25%
—
473.85
Dividend per sh¥
308.90
296.53
334.58
345.97
360.13
344.37
327.05
365.14
403.68
388.00
136.12
1.50%
2.33%
—
5.21
Div yield (avg)%
28.42
25.62
25.83
28.16
28.04
26.20
27.64
30.19
28.73
30.64
25.63
28.73
28.10
68
23.02
Payout ratio%
0.40
0.40
2.60
0.81
1.91
0.77
0.40
0.40
0.40
0.58
16.18
0.40
0.49
6
8.887
Shares (diluted)M
10.83
11.89
12.67
13.00
13.67
14.88
15.82
18.28
18.18
18.14
8.881
5.82%
5.47%
84
22.07
Buyback yield%
11.19
9.08
11.75
9.89
11.38
8.76
7.13
6.90
5.39
6.33
12.77
6.90
8.92
25
1.251
D/E ratiox
2.430
2.672
3.098
3.390
3.191
2.998
3.479
3.963
4.247
4.823
1.243
3.963
3.290
53
7.127
Enterprise value¥B
4.218
3.809
3.514
3.520
3.728
3.685
3.548
3.490
3.966
4.092
4.502
1.88%
(1.14%)
38
5.577
LT debt¥B
1.402
1.592
1.755
1.790
2.048
1.911
1.992
2.269
2.146
2.148
4.942
0.95%
4.02%
64
Revenue
¥6.589B
5.97%
1.00×
Cost of revenue
¥4.088B
6.09%
1.01×
Operating expenses
¥720.3M
5.69%
0.97×
Property and equipment
15.60%
Spread over hurdle
25.01%