3.945
Revenue¥B
23.57
24.42
24.86
25.13
25.60
26.09
25.92
25.95
26.36
26.72
4.215
0.87%
1.56%
81
2.59
Revenue growth%
9.39
10.35
12.84
14.99
14.40
17.05
19.84
20.05
18.65
17.31
7.29
18.65
16.02
55
7.07
Gross margin%
15.30
13.96
14.34
16.09
13.56
11.06
12.80
13.25
10.61
10.48
8.85
11.06
13.41
63
16.26
Operating margin%
26.62
24.76
26.98
24.32
23.84
25.17
22.27
22.54
22.81
24.02
11.23
22.81
24.17
70
21.61
Net margin%
19.01
19.93
17.06
19.32
21.34
20.65
19.09
17.58
16.47
16.86
2.77
17.58
19.05
81
31.13
P/E ratio (avg)x
33.87
34.45
32.29
27.90
25.25
21.46
21.89
22.61
20.48
21.49
22.58
21.49
23.93
51
34.62
EV/EBITx
11.83
10.64
9.259
10.02
10.96
10.79
11.66
11.92
11.87
11.02
10.06
11.66
10.99
37
2.95
FCF yield (avg)%
19.69
20.24
23.03
24.42
25.50
28.14
29.94
27.45
26.36
24.12
21.55
27.45
24.96
11
23.45
FCF margin%
15.52
16.76
18.90
18.35
16.00
13.29
11.10
11.50
9.48
11.37
18.59
11.37
14.40
9
0.773
FCF / Net incomex
0.428
0.453
0.477
0.436
0.456
0.435
0.448
0.509
0.488
0.481
0.474
0.481
0.455
34
8.13
ROIC%
14.29
16.66
18.33
21.13
21.99
22.89
25.39
26.25
24.76
22.66
15.47
24.76
22.33
94
29.01
Return on equity%
25.21
25.79
24.75
27.71
29.08
27.50
24.91
26.97
29.59
27.68
3.65
27.50
27.23
19
3.04
Return on assets%
8.55
11.49
12.97
14.82
15.41
15.14
17.03
18.98
21.56
20.15
19.72
18.98
15.27
76
139.86
EPS¥
172.76
153.05
164.35
175.75
160.64
152.52
136.60
136.51
136.15
119.25
156.14
(5.79%)
(4.06%)
—
14.77
EPS growth%
18.58
16.55
14.57
12.55
10.22
11.39
13.01
10.74
11.50
10.18
21.22
11.39
12.03
68
187.74
Bookvalue per sh¥
192.87
212.92
239.31
225.50
224.04
237.34
267.43
300.28
298.23
307.79
230.03
6.56%
5.25%
—
174.03
FCF per share¥
363.08
439.85
465.68
534.14
607.63
689.74
761.87
769.76
882.14
977.71
185.11
9.98%
12.25%
—
135.93
Dividend per sh¥
96.70
99.01
103.69
104.62
114.01
104.57
118.29
121.20
128.54
137.01
52.51
3.74%
2.80%
—
18.46
Div yield (avg)%
3.28
0.90
0.40
2.25
4.66
5.03
7.13
8.47
9.43
7.23
15.09
7.23
4.85
54
11.83
Payout ratio%
26.07
25.30
23.91
21.84
23.54
23.93
25.67
26.71
27.35
24.90
27.67
25.67
25.10
13
90.38
Shares (diluted)M
67.23
57.02
59.52
59.70
64.22
65.93
59.43
62.27
62.07
64.83
90.49
0.19%
0.12%
90
25.91
Buyback yield%
18.40
19.99
18.65
17.44
20.00
21.62
18.70
17.51
16.04
16.69
2.28
17.51
18.52
79
1.578
D/E ratiox
2.434
2.645
3.002
3.214
3.272
3.798
3.633
4.152
4.378
4.562
1.457
4.152
3.453
31
5.707
Enterprise value¥B
43.48
48.93
54.43
58.58
61.71
66.42
65.28
61.48
64.70
72.70
22.08
3.33%
6.37%
91
30.42
LT debt¥B
6.062
6.663
7.279
6.977
7.724
8.360
7.898
7.256
6.931
7.706
5.784
(0.05%)
1.45%
90
Revenue
¥26.72B
1.56%
1.00×
Cost of revenue
¥15.05B
1.64%
1.01×
Operating expenses
¥5.550B
1.38%
0.98×
Property and equipment
19.57%
Spread over hurdle
19.70%