2.608
Revenue¥B
7.083
7.532
8.024
8.630
9.505
10.50
11.38
12.30
13.17
14.22
2.899
8.38%
8.06%
14
13.72
Revenue growth%
29.84
28.09
26.65
26.79
24.89
25.16
24.67
26.53
28.39
28.30
13.10
26.53
26.72
14
3.35
Gross margin%
14.51
14.99
13.29
14.56
13.54
13.87
14.47
14.14
14.67
14.15
24.07
14.15
14.31
8
23.49
Operating margin%
31.75
31.95
30.59
28.39
28.62
26.81
28.44
30.17
31.82
32.73
24.86
30.17
30.38
10
12.20
Net margin%
17.17
16.72
15.10
14.39
14.13
14.20
15.93
13.16
14.61
13.26
18.39
14.20
14.50
73
13.66
P/E ratio (avg)x
28.69
29.39
30.07
30.44
28.64
29.61
32.79
33.85
37.10
35.04
16.67
33.85
30.25
33
6.354
EV/EBITx
33.70
34.77
42.03
45.89
52.76
53.07
55.47
55.27
58.66
68.26
19.72
55.47
52.91
91
12.49
FCF yield (avg)%
12.41
11.00
8.67
7.11
10.03
7.58
8.02
5.02
4.70
6.78
4.49
6.78
7.80
70
9.25
FCF margin%
14.63
16.91
16.62
16.07
14.10
14.68
16.64
14.42
14.61
12.21
23.41
14.61
14.65
52
1.512
FCF / Net incomex
1.316
1.207
1.162
1.299
1.408
1.300
1.412
1.507
1.564
1.608
0.236
1.507
1.362
78
29.36
ROIC%
19.51
17.16
19.67
22.03
24.14
23.34
25.81
28.20
26.91
24.50
6.95
25.81
23.74
68
16.44
Return on equity%
25.20
23.33
24.50
23.87
22.37
24.61
27.58
26.80
28.30
28.96
7.04
27.58
24.91
91
26.46
Return on assets%
8.53
10.42
12.20
10.99
12.95
12.00
10.84
9.80
12.21
9.70
21.20
10.84
10.92
33
173.74
EPS¥
186.18
166.70
162.22
167.01
168.42
152.30
144.79
134.50
145.44
146.53
187.50
(2.75%)
(2.81%)
—
13.64
EPS growth%
17.67
17.89
20.79
22.64
23.29
21.80
24.48
24.01
25.99
26.70
8.30
24.48
22.97
58
204.60
Bookvalue per sh¥
157.52
176.91
194.30
219.88
243.44
243.78
290.18
337.05
385.37
445.29
102.83
12.84%
11.97%
—
276.59
FCF per share¥
328.96
331.56
368.20
375.33
449.02
443.77
528.04
591.32
581.40
628.32
68.31
6.95%
6.54%
—
329.29
Dividend per sh¥
225.28
256.78
279.91
318.04
316.56
367.55
374.77
439.09
522.26
584.77
146.41
13.06%
11.33%
—
21.78
Div yield (avg)%
15.17
15.16
12.82
15.23
16.44
16.29
14.20
12.91
14.57
17.48
28.08
14.57
15.16
36
27.63
Payout ratio%
11.54
14.48
12.32
10.21
9.47
7.67
4.95
6.34
7.22
7.88
28.18
7.22
8.67
19
19.20
Shares (diluted)M
26.19
29.71
34.39
33.93
39.04
41.04
39.29
40.42
38.96
39.40
20.22
0.18%
5.35%
12
28.40
Buyback yield%
7.45
8.94
11.14
9.24
11.07
12.30
10.77
11.59
13.03
10.20
11.61
11.59
10.92
70
1.269
D/E ratiox
0.914
0.995
0.984
1.050
1.140
1.305
1.365
1.531
1.544
1.539
0.238
1.531
1.222
33
1.936
Enterprise value¥B
1.226
1.367
1.519
1.723
1.674
1.705
1.663
1.554
1.579
1.514
6.611
(1.99%)
1.80%
13
5.374
LT debt¥B
4.261
4.681
4.521
4.703
5.294
4.935
4.594
5.187
5.128
5.165
2.926
(0.49%)
1.74%
20
Revenue
¥14.22B
8.06%
1.00×
Cost of revenue
¥7.979B
7.89%
0.98×
Operating expenses
¥1.615B
8.20%
1.01×
Goodwill & intangibles
18.72%
Property and equipment
17.88%
Spread over hurdle
74.26%