1.265
Revenue¥B
1.445
1.524
1.578
1.637
1.648
1.710
1.747
1.821
1.906
1.982
1.310
3.76%
3.35%
24
17.77
Revenue growth%
18.67
20.95
21.91
21.33
22.10
24.11
23.14
22.23
23.25
21.64
25.08
23.14
22.01
95
9.96
Gross margin%
18.93
20.54
22.27
19.64
19.89
21.09
21.77
24.00
26.68
24.52
23.01
24.00
21.43
27
19.53
Operating margin%
1.75
2.56
3.40
5.95
4.90
5.32
7.71
8.42
5.71
8.09
2.59
7.71
5.52
86
9.39
Net margin%
12.08
13.28
10.34
12.91
10.32
11.67
11.40
11.50
9.22
11.94
28.45
11.50
11.59
68
16.68
P/E ratio (avg)x
32.15
33.29
36.10
34.05
34.86
31.90
36.12
40.39
38.15
35.28
24.23
36.12
35.07
27
8.371
EV/EBITx
29.64
30.62
28.83
29.00
32.11
35.48
37.90
42.61
39.36
42.45
35.65
39.36
33.79
56
21.30
FCF yield (avg)%
0.40
0.40
2.11
5.07
3.20
4.62
3.31
3.07
3.87
2.86
16.76
3.31
3.13
67
25.91
FCF margin%
15.09
17.75
20.36
22.58
23.35
24.60
23.84
23.11
25.48
26.86
8.66
24.60
23.23
43
0.727
FCF / Net incomex
0.575
0.652
0.634
0.655
0.643
0.586
0.630
0.675
0.764
0.829
1.437
0.675
0.648
72
6.92
ROIC%
20.33
22.48
21.74
21.59
24.39
22.66
22.66
19.89
19.35
16.67
27.64
19.89
21.66
75
11.47
Return on equity%
16.85
18.09
15.62
15.51
14.94
14.91
14.77
13.59
15.35
16.71
17.67
14.91
15.43
28
6.45
Return on assets%
18.33
18.86
16.62
17.73
17.35
16.36
17.42
17.32
18.20
17.52
21.02
17.42
17.47
48
568.56
EPS¥
224.41
197.97
198.72
196.86
209.71
230.88
252.45
243.14
260.47
280.36
599.79
5.98%
1.44%
—
26.24
EPS growth%
12.47
11.38
12.01
11.83
13.95
16.80
17.25
19.69
20.26
21.35
24.87
19.69
15.38
33
628.16
Bookvalue per sh¥
877.21
989.60
1,125
1,141
1,200
1,423
1,408
1,557
1,559
1,723
600.92
7.51%
8.16%
—
477.86
FCF per share¥
679.42
803.56
896.18
977.27
1,032
1,157
1,284
1,474
1,659
1,741
223.69
11.03%
11.31%
—
273.99
Dividend per sh¥
764.42
850.61
791.13
874.10
975.62
936.78
1,045
1,207
1,350
1,551
246.44
9.72%
8.33%
—
15.79
Div yield (avg)%
28.65
25.82
22.96
22.75
21.87
19.21
21.83
19.73
21.42
23.72
17.57
21.42
22.31
69
23.17
Payout ratio%
4.27
5.69
8.40
8.88
7.20
4.93
3.03
4.16
2.11
4.75
25.42
4.16
4.84
40
4.328
Shares (diluted)M
4.438
4.565
4.405
4.922
5.051
5.387
5.164
4.621
4.624
5.103
4.257
0.20%
1.81%
48
7.17
Buyback yield%
23.64
25.06
27.86
26.23
25.53
23.68
21.11
23.63
25.04
22.61
7.45
23.63
24.36
5
1.599
D/E ratiox
0.966
1.110
1.265
1.361
1.520
1.451
1.493
1.614
1.653
1.786
0.396
1.614
1.472
86
1.401
Enterprise value¥B
1.959
1.875
1.842
1.955
1.976
1.949
2.094
2.378
2.640
2.950
0.898
8.35%
5.60%
85
1.209
LT debt¥B
2.318
2.406
2.379
2.287
2.534
2.859
3.218
3.128
3.344
3.203
1.536
4.80%
4.56%
13
Revenue
¥1.982B
3.35%
1.00×
Cost of revenue
¥1.198B
3.18%
0.98×
Operating expenses
¥305.4M
4.16%
1.08×
Property and equipment
17.59%
Goodwill & intangibles
15.37%
Spread over hurdle
24.56%