5.590
Revenue¥B
3.566
3.808
4.084
4.468
4.923
5.452
5.855
6.298
6.693
7.326
5.849
8.27%
8.27%
60
4.77
Revenue growth%
28.85
27.28
29.73
28.89
27.50
24.91
24.12
23.97
26.71
26.41
18.47
24.91
26.99
90
9.43
Gross margin%
10.08
10.77
13.07
13.14
10.97
12.26
14.64
13.80
11.22
9.33
16.38
12.26
11.74
13
26.39
Operating margin%
7.40
4.68
4.60
2.68
3.11
3.71
3.40
5.14
3.50
3.08
14.36
3.50
3.60
23
15.85
Net margin%
21.50
23.41
23.46
22.34
20.16
17.50
16.15
13.41
10.64
11.04
22.53
13.41
18.83
78
34.26
P/E ratio (avg)x
13.54
14.83
14.81
16.18
18.31
18.10
17.86
20.49
21.52
21.39
28.86
20.49
17.98
81
15.57
EV/EBITx
9.258
9.607
10.95
12.03
11.14
11.97
13.64
13.57
12.55
12.34
18.37
12.55
12.00
17
25.30
FCF yield (avg)%
25.49
27.02
28.04
26.58
26.40
25.83
28.18
30.07
27.89
28.39
12.88
28.18
27.46
33
9.32
FCF margin%
13.51
12.48
9.86
12.58
10.56
7.73
7.29
7.56
10.05
10.20
23.66
7.73
10.13
56
0.592
FCF / Net incomex
0.427
0.456
0.439
0.508
0.530
0.539
0.510
0.481
0.560
0.645
0.257
0.539
0.509
33
2.85
ROIC%
19.13
17.30
17.87
19.07
18.43
20.46
19.06
21.11
20.43
22.47
27.45
20.46
19.10
27
7.87
Return on equity%
23.47
22.99
23.13
25.47
23.35
22.27
19.97
20.29
18.14
16.77
26.28
19.97
22.63
45
20.83
Return on assets%
17.75
17.32
17.60
15.03
16.48
15.55
14.90
13.02
13.59
16.41
15.11
14.90
15.98
35
313.29
EPS¥
416.92
485.19
488.71
581.24
592.44
623.65
710.79
698.03
724.68
711.68
350.21
3.74%
6.96%
—
10.32
EPS growth%
9.62
12.24
14.43
16.75
19.46
20.06
21.27
18.48
16.47
15.16
6.98
18.48
16.61
82
124.68
Bookvalue per sh¥
249.80
241.57
257.22
243.26
257.84
277.94
306.93
282.82
281.92
279.24
336.10
1.61%
2.51%
—
352.92
FCF per share¥
308.05
356.37
408.35
466.14
464.86
509.26
497.76
495.47
587.53
660.78
300.43
7.29%
9.06%
—
334.24
Dividend per sh¥
121.81
122.52
131.62
140.58
126.82
117.99
121.40
105.04
103.69
93.09
137.49
(6.00%)
(3.20%)
—
27.84
Div yield (avg)%
1.40
3.86
2.71
4.64
7.27
4.71
5.32
3.93
0.98
0.40
27.70
3.93
3.90
80
18.35
Payout ratio%
15.44
17.68
19.87
20.53
17.56
18.85
16.10
13.71
12.41
13.39
14.38
13.71
16.83
50
14.40
Shares (diluted)M
19.68
23.02
24.93
24.85
27.34
27.80
28.67
27.88
28.00
26.67
14.17
(0.49%)
3.08%
46
23.31
Buyback yield%
21.23
18.25
19.57
21.68
19.36
18.58
18.67
19.70
21.03
20.99
5.83
19.70
19.64
15
0.605
D/E ratiox
0.424
0.441
0.469
0.418
0.408
0.405
0.417
0.378
0.371
0.350
0.621
0.378
0.413
6
1.695
Enterprise value¥B
6.617
6.952
7.511
7.356
7.173
6.999
8.437
8.671
10.02
10.07
4.745
7.02%
4.21%
12
2.881
LT debt¥B
11.66
13.00
15.48
15.83
15.77
17.82
17.62
21.15
24.87
24.01
0.775
8.78%
8.53%
17
Revenue
¥7.326B
8.27%
1.00×
Cost of revenue
¥4.353B
8.19%
0.99×
Operating expenses
¥1.492B
8.34%
1.01×
Goodwill & intangibles
20.77%
Property and equipment
19.06%
Spread over hurdle
76.64%