3.284
Revenue¥B
1.828
1.955
2.074
2.130
2.273
2.337
2.418
2.527
2.676
2.845
3.406
4.60%
5.07%
85
9.57
Revenue growth%
20.28
17.68
19.66
16.82
18.88
16.00
18.12
15.24
13.06
14.82
5.93
15.24
17.25
34
14.36
Gross margin%
11.77
13.75
16.10
18.70
16.82
17.30
14.33
17.31
16.33
14.52
9.89
16.33
16.22
34
26.39
Operating margin%
20.07
22.31
22.26
22.55
24.82
25.75
23.76
25.55
28.31
29.05
6.54
25.75
24.29
22
20.64
Net margin%
15.64
14.18
12.16
9.67
8.76
5.96
5.59
3.17
3.87
4.12
29.69
4.12
7.36
69
27.23
P/E ratio (avg)x
17.72
17.30
18.77
20.36
21.44
22.71
22.87
23.44
24.60
25.85
20.97
23.44
22.07
67
21.39
EV/EBITx
32.12
32.39
32.69
31.20
29.97
31.26
30.08
28.12
26.78
29.39
13.12
29.39
30.64
64
5.90
FCF yield (avg)%
26.16
26.60
29.43
29.76
30.54
29.07
30.95
32.58
30.64
32.42
21.21
30.95
30.15
57
2.58
FCF margin%
11.16
10.08
9.63
8.48
7.87
5.61
6.93
8.22
5.34
5.81
3.65
5.81
8.04
86
1.042
FCF / Net incomex
1.033
1.137
1.103
1.212
1.199
1.420
1.519
1.676
1.786
2.019
1.056
1.676
1.316
94
19.50
ROIC%
23.82
23.84
21.50
23.17
21.14
22.88
24.60
22.26
22.26
19.75
22.61
22.26
22.57
93
29.83
Return on equity%
30.19
32.38
32.06
33.96
32.68
33.31
35.77
32.85
33.26
32.70
12.87
33.26
32.78
80
11.50
Return on assets%
19.01
20.32
19.37
21.00
18.41
15.71
13.79
16.16
14.12
13.34
10.14
14.12
17.28
84
62.69
EPS¥
319.00
307.60
301.70
319.41
368.10
354.74
362.36
359.52
391.59
391.39
66.79
1.23%
2.11%
—
18.25
EPS growth%
11.48
11.46
9.87
12.31
12.36
10.76
9.51
9.39
11.39
12.17
3.47
10.76
11.42
36
205.50
Bookvalue per sh¥
285.08
285.97
296.62
298.09
296.68
266.47
265.21
250.49
232.36
247.64
290.60
(3.55%)
(0.51%)
—
210.82
FCF per share¥
168.27
177.22
176.38
179.67
184.37
188.28
191.75
216.58
248.85
261.28
268.58
7.22%
6.17%
—
183.48
Dividend per sh¥
266.94
283.61
262.80
246.05
256.69
246.93
242.87
263.42
254.70
263.27
199.08
0.51%
0.42%
—
21.74
Div yield (avg)%
8.96
9.11
11.29
11.05
8.97
6.49
6.59
7.94
5.99
7.41
9.52
6.59
8.45
51
11.53
Payout ratio%
4.34
4.92
3.53
3.21
5.59
7.33
6.08
4.91
1.96
4.04
26.46
4.91
4.62
64
4.437
Shares (diluted)M
5.139
5.711
6.239
7.388
7.690
8.541
10.09
10.58
12.06
11.71
4.495
8.78%
8.30%
75
5.74
Buyback yield%
21.73
19.83
21.13
18.92
21.85
23.09
21.30
22.22
23.36
24.45
2.13
23.09
21.79
70
0.132
D/E ratiox
0.243
0.214
0.190
0.202
0.199
0.190
0.175
0.154
0.160
0.146
0.470
0.160
0.190
27
1,271
Enterprise value¥M
212.6
228.4
252.4
237.1
237.9
264.1
285.6
294.0
332.2
380.8
194.6
9.87%
5.94%
63
3.569
LT debt¥B
1.880
1.927
1.779
1.755
1.842
1.601
1.426
1.438
1.377
1.504
3.105
(3.97%)
(2.13%)
33
Revenue
¥2.845B
5.07%
1.00×
Cost of revenue
¥1.675B
5.19%
1.01×
Operating expenses
¥657.4M
4.54%
0.95×
Property and equipment
15.87%
Spread over hurdle
24.75%