2.372
Revenue¥B
2.617
2.735
2.985
3.148
3.297
3.558
3.747
4.054
4.328
4.621
2.543
6.98%
6.66%
33
19.57
Revenue growth%
15.93
14.32
12.33
12.81
12.96
10.74
9.48
10.46
9.55
9.40
2.23
9.55
11.53
13
3.52
Gross margin%
23.74
23.30
23.90
21.80
22.99
20.64
19.84
20.54
18.40
15.76
10.24
19.84
21.22
39
23.62
Operating margin%
29.20
27.10
24.51
24.27
26.65
28.99
30.80
33.36
32.72
32.73
18.20
32.72
29.09
94
22.70
Net margin%
5.33
7.60
10.40
12.32
15.31
13.89
16.56
15.62
15.47
17.41
14.56
15.62
14.60
64
29.84
P/E ratio (avg)x
28.43
28.40
28.97
25.60
26.70
28.54
25.78
25.26
24.94
24.36
23.66
25.26
26.24
62
28.22
EV/EBITx
36.18
35.50
39.52
46.43
46.29
54.49
63.18
72.72
81.94
84.01
20.53
72.72
50.46
65
9.50
FCF yield (avg)%
5.74
4.93
3.33
3.85
3.08
1.47
1.21
0.65
0.40
1.81
7.06
1.21
2.44
11
17.66
FCF margin%
1.98
0.40
0.90
3.90
1.97
1.58
0.40
0.40
0.40
0.65
28.26
0.40
0.77
76
0.152
FCF / Net incomex
0.266
0.276
0.302
0.309
0.359
0.419
0.484
0.541
0.648
0.701
0.674
0.541
0.389
70
20.49
ROIC%
17.71
15.32
17.19
14.60
17.17
15.27
13.52
15.00
15.56
13.57
25.77
15.00
15.30
41
23.36
Return on equity%
26.79
27.20
27.66
29.18
27.16
27.89
28.03
27.52
29.03
27.73
13.07
27.89
27.70
89
9.45
Return on assets%
5.96
4.66
3.46
4.84
3.85
6.22
9.21
7.55
5.12
4.22
23.83
6.22
4.98
55
297.59
EPS¥
213.16
224.89
220.68
218.90
221.27
212.41
233.69
224.72
222.30
228.01
332.31
0.60%
(0.01%)
—
23.12
EPS growth%
10.51
10.97
13.90
11.82
14.04
11.51
13.21
11.20
10.06
8.26
10.32
11.20
11.35
35
404.47
Bookvalue per sh¥
377.46
352.94
338.08
319.62
319.37
363.08
387.91
400.73
449.51
420.53
308.72
5.66%
0.51%
—
185.58
FCF per share¥
121.32
104.01
112.72
113.65
96.96
84.17
78.23
71.83
66.39
57.70
261.20
(9.86%)
(7.66%)
—
124.91
Dividend per sh¥
124.42
121.01
116.06
111.39
111.32
105.82
98.03
97.00
107.48
119.47
237.11
1.42%
(0.25%)
—
10.07
Div yield (avg)%
2.95
1.98
2.31
1.77
4.51
3.75
5.69
8.62
8.77
9.63
12.39
8.62
4.13
74
12.85
Payout ratio%
20.72
17.77
20.08
22.22
24.24
26.51
24.79
24.03
25.88
24.05
6.74
24.79
24.04
18
12.63
Shares (diluted)M
11.76
10.32
10.95
10.41
9.034
9.022
9.612
10.49
9.237
8.064
13.01
(2.25%)
(3.52%)
70
15.23
Buyback yield%
27.33
27.53
28.11
29.37
29.91
28.78
28.86
28.09
29.54
32.21
15.56
28.86
28.82
79
0.777
D/E ratiox
1.218
1.105
1.049
0.952
1.005
1.085
0.920
0.881
0.776
0.721
1.124
0.881
0.979
21
2.374
Enterprise value¥B
2.711
2.933
2.706
2.748
2.794
2.954
2.770
2.657
2.621
2.809
2.631
0.11%
(0.51%)
88
2.019
LT debt¥B
6.342
6.083
5.637
5.181
4.711
4.526
4.471
4.836
4.478
4.605
4.231
(0.45%)
(2.00%)
86
Revenue
¥4.621B
6.66%
1.00×
Cost of revenue
¥2.914B
6.94%
1.03×
Operating expenses
¥918.6M
6.35%
0.97×
Property and equipment
17.02%
Spread over hurdle
(3.60%)