17.64
Revenue¥B
52.08
53.00
53.19
55.33
56.10
56.99
58.63
59.72
61.33
62.93
19.65
2.32%
2.14%
60
8.10
Revenue growth%
27.11
27.00
24.24
21.25
24.02
26.44
29.07
30.78
31.82
29.46
23.34
29.46
27.06
74
6.10
Gross margin%
2.20
2.14
2.28
4.97
3.79
2.50
4.61
1.98
1.03
0.98
17.63
1.98
2.24
25
3.48
Operating margin%
20.99
20.01
20.30
20.76
22.33
23.76
23.07
22.46
25.05
25.82
14.58
23.76
22.40
19
14.68
Net margin%
12.64
10.59
8.35
5.88
6.96
5.73
2.80
2.00
2.82
3.14
26.72
2.82
5.81
48
34.16
P/E ratio (avg)x
29.86
33.44
34.65
38.97
42.68
45.64
44.98
41.36
38.67
39.34
36.10
41.36
39.15
46
34.30
EV/EBITx
24.67
22.49
24.60
25.48
26.71
26.86
28.04
25.72
23.75
26.91
12.37
26.86
25.60
71
19.35
FCF yield (avg)%
20.44
22.96
23.22
25.19
23.41
22.02
21.94
23.08
24.15
22.23
8.74
22.23
23.02
66
5.39
FCF margin%
13.24
11.32
9.89
11.50
13.99
14.20
12.11
14.48
16.69
18.98
8.26
14.48
13.62
43
0.615
FCF / Net incomex
1.400
1.555
1.517
1.742
1.700
1.717
1.640
1.669
1.842
1.994
0.739
1.717
1.685
72
3.84
ROIC%
9.50
10.48
7.59
5.17
7.06
4.52
7.36
7.31
5.08
4.26
21.67
5.08
7.19
91
3.27
Return on equity%
11.02
9.72
9.03
11.12
12.00
13.03
13.33
11.88
12.23
12.96
20.28
12.96
11.94
31
5.94
Return on assets%
25.95
25.74
26.66
28.49
26.36
24.40
24.84
27.27
24.98
27.25
15.66
24.98
26.16
52
155.27
EPS¥
381.55
408.60
349.39
374.59
354.98
359.31
359.93
328.69
307.92
281.86
170.45
(4.51%)
(3.09%)
—
22.38
EPS growth%
11.40
10.72
12.38
14.31
11.58
8.64
11.32
14.24
13.74
11.59
27.95
11.59
11.58
5
450.62
Bookvalue per sh¥
430.39
405.06
410.33
422.57
486.14
524.73
553.85
645.91
733.54
724.87
180.85
8.32%
5.47%
—
230.14
FCF per share¥
230.51
217.83
214.81
198.40
196.21
177.77
175.87
181.56
192.56
203.56
396.33
0.74%
(1.14%)
—
254.64
Dividend per sh¥
458.20
423.56
472.66
433.93
421.30
480.25
481.45
540.21
572.27
529.82
149.16
4.69%
0.55%
—
2.22
Div yield (avg)%
16.68
15.59
14.66
14.93
12.28
9.86
10.97
12.97
12.22
12.96
9.47
12.22
12.97
8
14.88
Payout ratio%
9.47
10.98
8.07
10.91
8.43
10.12
12.88
10.93
8.02
7.38
4.34
10.12
9.80
54
44.66
Shares (diluted)M
72.58
82.65
85.83
97.60
110.6
122.2
129.4
130.1
140.1
142.7
43.32
5.24%
8.53%
79
5.05
Buyback yield%
20.31
20.22
17.41
18.32
20.61
23.07
20.38
22.86
23.50
24.28
27.55
23.07
20.50
11
1.006
D/E ratiox
1.471
1.419
1.297
1.257
1.196
1.113
1.037
1.045
0.948
1.049
1.140
1.045
1.155
34
7.561
Enterprise value¥B
38.61
39.99
40.85
41.13
41.75
45.78
52.16
59.03
65.23
76.88
5.799
12.99%
8.33%
76
45.40
LT debt¥B
37.96
40.20
43.74
50.70
54.86
61.83
73.83
84.62
85.19
86.31
17.76
9.49%
9.05%
32
Revenue
¥62.93B
2.14%
1.00×
Cost of revenue
¥35.51B
2.50%
1.04×
Operating expenses
¥14.79B
1.78%
0.97×
Property and equipment
17.79%
Spread over hurdle
74.20%