2.537
Revenue¥B
13.81
14.74
15.68
16.19
17.20
17.67
18.09
18.73
19.13
20.18
2.781
3.24%
4.19%
36
20.66
Revenue growth%
29.14
31.79
31.09
30.35
30.51
33.24
32.16
31.87
32.01
32.01
9.27
32.01
31.83
70
11.19
Gross margin%
28.54
28.24
29.69
30.47
33.19
35.79
38.71
35.95
35.33
34.14
24.69
35.79
33.67
92
21.69
Operating margin%
24.37
26.69
28.40
27.04
25.95
28.41
25.99
26.56
26.30
27.65
16.97
26.56
26.62
40
20.90
Net margin%
2.07
0.42
2.57
4.37
6.96
5.10
7.58
6.97
5.40
6.33
22.49
6.33
5.25
53
10.78
P/E ratio (avg)x
23.89
25.70
23.45
26.14
24.08
23.26
25.46
26.06
27.98
30.20
33.45
26.06
25.58
57
27.62
EV/EBITx
32.39
35.41
39.11
44.41
44.23
40.71
38.86
42.42
47.88
47.08
25.90
42.42
41.57
71
22.33
FCF yield (avg)%
15.28
15.82
18.01
19.39
16.51
16.16
14.85
16.81
16.76
16.36
17.63
16.36
16.43
73
23.48
FCF margin%
15.50
16.17
15.06
17.65
14.74
16.12
13.25
14.99
15.24
16.82
27.89
15.24
15.37
78
1.700
FCF / Net incomex
0.484
0.492
0.519
0.485
0.467
0.537
0.618
0.700
0.724
0.675
0.754
0.675
0.528
60
16.63
ROIC%
28.14
28.50
26.57
25.12
24.45
23.97
22.28
23.23
22.45
25.26
17.76
23.23
24.78
79
16.32
Return on equity%
28.11
26.91
25.63
24.18
21.63
20.67
20.11
20.45
22.07
22.56
21.96
20.67
22.32
36
13.41
Return on assets%
24.63
23.18
22.89
21.61
22.03
22.73
21.14
18.59
18.98
16.37
24.74
18.98
21.82
46
513.27
EPS¥
250.19
234.20
249.32
268.28
261.35
236.94
241.23
243.36
226.98
214.50
531.40
(3.87%)
(1.41%)
—
24.17
EPS growth%
17.14
17.24
14.52
14.04
13.64
13.48
10.79
11.63
11.32
12.32
24.40
11.63
13.56
35
146.34
Bookvalue per sh¥
105.47
109.05
103.01
100.14
91.40
97.83
94.56
101.85
107.24
116.55
435.14
4.98%
1.18%
—
79.59
FCF per share¥
504.32
570.65
614.52
621.77
710.68
705.45
730.86
789.01
874.15
871.35
257.47
4.16%
7.42%
—
343.51
Dividend per sh¥
458.19
539.40
584.51
688.82
717.69
833.15
875.79
940.44
1,079
1,242
150.00
11.59%
10.66%
—
25.99
Div yield (avg)%
18.59
20.93
21.37
22.16
22.07
23.95
26.31
24.03
23.63
22.72
7.07
23.95
22.44
11
7.33
Payout ratio%
16.90
14.26
16.94
16.46
18.20
20.40
19.46
18.47
21.41
20.95
13.66
20.40
18.34
56
34.14
Shares (diluted)M
47.55
55.09
57.38
67.33
79.58
89.16
98.00
101.2
113.5
111.2
35.42
6.92%
8.97%
7
15.53
Buyback yield%
3.09
5.35
7.36
7.25
6.61
8.87
9.40
8.74
10.46
12.54
20.80
9.40
8.05
23
0.826
D/E ratiox
0.180
0.163
0.142
0.124
0.130
0.132
0.130
0.142
0.123
0.132
1.709
0.132
0.132
63
1.125
Enterprise value¥B
3.862
3.513
3.720
3.730
3.788
4.052
4.397
4.624
4.662
4.888
12.05
5.24%
1.68%
92
6.056
LT debt¥B
15.32
15.31
16.97
20.32
21.12
22.81
23.46
23.95
28.44
31.05
18.52
8.01%
8.00%
37
Revenue
¥20.18B
4.19%
1.00×
Cost of revenue
¥8.890B
4.20%
1.00×
Operating expenses
¥4.585B
4.38%
1.02×
Goodwill & intangibles
14.96%
Property and equipment
14.60%
Spread over hurdle
59.96%