6.303
Revenue¥B
44.73
45.37
46.83
47.54
49.74
51.82
51.92
52.04
52.81
54.68
6.724
1.91%
2.39%
70
4.43
Revenue growth%
2.44
5.08
5.58
8.45
9.94
12.09
12.49
10.33
11.79
13.94
20.96
12.09
10.14
20
11.90
Gross margin%
21.46
22.85
25.72
23.70
24.41
24.86
24.83
27.14
26.74
27.22
26.54
26.74
24.85
62
15.00
Operating margin%
4.45
6.87
4.88
7.20
9.22
9.04
7.30
6.42
8.12
7.06
12.27
7.30
7.13
89
25.01
Net margin%
8.08
9.69
8.39
8.10
10.28
11.10
10.66
10.34
11.42
8.62
2.49
10.66
9.98
59
18.66
P/E ratio (avg)x
9.383
8.187
8.757
9.726
9.417
8.352
8.533
8.206
7.288
6.393
36.14
8.206
8.443
23
19.84
EV/EBITx
15.23
17.38
17.68
19.54
18.71
19.30
21.04
23.86
22.56
24.47
21.09
22.56
19.42
74
3.88
FCF yield (avg)%
28.99
30.60
30.55
28.19
29.47
29.73
31.39
28.79
29.31
29.70
16.05
29.70
29.59
59
16.20
FCF margin%
19.27
16.93
13.99
13.95
15.77
13.14
11.68
13.78
16.63
16.35
27.17
13.78
14.88
22
1.105
FCF / Net incomex
1.254
1.411
1.611
1.765
2.074
2.175
2.550
2.677
2.958
3.048
0.399
2.677
2.124
40
3.55
ROIC%
7.18
7.69
9.14
10.69
11.32
13.12
13.34
16.34
15.92
15.65
21.88
15.65
12.22
54
18.28
Return on equity%
20.68
18.76
17.69
16.93
18.95
16.59
19.28
19.54
21.50
24.00
7.85
19.54
19.11
62
5.78
Return on assets%
16.26
19.24
18.54
20.08
19.06
19.22
18.14
20.06
19.87
21.35
21.36
19.87
19.23
7
290.67
EPS¥
110.18
104.80
120.32
118.00
122.82
115.52
126.36
130.34
134.98
151.70
306.16
4.31%
4.50%
—
26.70
EPS growth%
5.70
8.42
6.21
4.03
6.30
6.79
5.64
5.48
7.62
10.53
25.28
6.79
6.25
85
219.74
Bookvalue per sh¥
221.30
248.83
271.28
268.24
278.80
317.95
313.94
377.58
378.31
441.05
101.58
9.61%
8.13%
—
182.16
FCF per share¥
222.03
260.10
306.12
320.09
366.71
381.05
407.59
399.62
438.28
451.85
101.44
4.26%
9.04%
—
162.29
Dividend per sh¥
144.86
143.80
167.03
189.37
193.64
189.12
195.51
214.04
231.24
248.63
78.63
5.13%
5.91%
—
3.38
Div yield (avg)%
20.43
20.69
18.99
18.04
15.08
13.12
14.54
15.76
13.75
15.18
29.04
14.54
15.47
10
22.93
Payout ratio%
12.10
13.06
10.35
8.90
10.49
10.73
9.83
7.48
4.71
5.01
29.78
7.48
10.09
12
106.8
Shares (diluted)M
125.0
123.9
126.7
119.3
129.8
140.4
148.8
162.7
151.7
161.6
108.6
4.48%
3.72%
88
22.30
Buyback yield%
19.31
19.07
16.99
15.43
14.96
17.40
15.91
18.04
18.40
18.44
9.80
18.04
17.72
8
0.490
D/E ratiox
1.810
1.662
1.714
1.778
1.849
1.863
1.932
2.122
2.079
2.073
0.335
2.073
1.856
94
51.42
Enterprise value¥B
47.37
48.03
45.80
45.58
39.94
40.08
40.02
41.41
38.24
35.64
33.10
(2.25%)
(3.98%)
41
10.29
LT debt¥B
55.70
64.24
64.43
65.26
73.75
79.25
85.51
99.03
117.3
129.4
23.54
11.89%
9.70%
46
Revenue
¥54.68B
2.39%
1.00×
Cost of revenue
¥24.63B
1.97%
0.96×
Operating expenses
¥11.44B
3.18%
1.08×
Property and equipment
16.82%
Spread over hurdle
22.33%