3.431
Revenue¥B
6.714
7.149
7.407
7.875
8.107
8.385
8.616
8.860
9.217
9.831
3.769
3.93%
4.21%
70
4.09
Revenue growth%
7.46
10.22
12.74
13.58
15.52
17.80
17.97
16.80
18.14
17.62
21.47
17.80
16.16
62
10.02
Gross margin%
21.71
23.05
25.39
26.88
24.21
25.92
24.92
22.97
21.90
19.90
3.50
22.97
23.63
88
4.72
Operating margin%
29.28
27.19
26.34
27.47
25.20
22.91
24.32
21.64
22.59
22.80
13.27
22.80
24.76
27
15.00
Net margin%
21.23
21.11
21.87
22.11
24.73
26.71
29.44
28.12
26.77
27.85
15.96
27.85
25.72
54
16.97
P/E ratio (avg)x
54.63
54.23
54.73
59.33
58.40
66.41
67.14
75.32
77.83
84.60
9.197
75.32
62.87
72
8.046
EV/EBITx
48.10
51.37
59.87
67.74
67.55
71.83
81.10
81.11
95.89
108.9
36.45
81.11
69.79
51
14.19
FCF yield (avg)%
1.20
0.40
2.67
4.60
4.59
2.94
4.18
2.75
3.05
5.94
26.60
3.05
3.00
36
13.74
FCF margin%
24.44
27.19
29.30
29.18
27.41
25.15
26.07
28.21
26.82
29.34
24.03
26.82
27.30
84
1.416
FCF / Net incomex
1.437
1.375
1.289
1.288
1.377
1.479
1.629
1.675
1.698
1.817
1.163
1.675
1.458
56
4.61
ROIC%
21.39
19.99
21.33
23.19
24.25
22.42
20.24
22.71
20.24
22.82
27.72
22.42
21.90
52
27.05
Return on equity%
30.13
31.11
31.02
32.42
33.99
33.34
32.45
29.79
27.14
30.00
29.33
30.00
31.06
46
9.02
Return on assets%
18.75
17.88
20.14
19.61
21.04
23.78
24.11
25.32
23.59
24.41
25.44
24.11
22.31
19
67.32
EPS¥
59.85
52.53
48.18
46.31
43.43
48.40
49.68
47.02
51.41
51.31
71.94
3.39%
(1.55%)
—
13.95
EPS growth%
34.92
36.94
38.23
35.77
37.44
37.70
38.16
35.49
32.85
32.68
25.14
35.49
36.35
65
148.03
Bookvalue per sh¥
131.20
145.88
176.16
186.58
190.80
216.33
247.31
298.76
330.64
381.12
116.29
14.84%
11.51%
—
181.81
FCF per share¥
162.97
169.07
162.97
187.36
197.86
230.44
244.30
245.61
254.91
269.07
164.02
6.34%
4.90%
—
96.28
Dividend per sh¥
129.29
130.16
128.56
125.93
122.38
115.55
121.23
112.51
100.07
89.37
40.73
(6.09%)
(3.26%)
—
10.95
Div yield (avg)%
26.05
23.76
24.85
27.32
25.14
24.79
24.06
23.35
21.09
23.06
9.57
23.35
24.43
42
4.18
Payout ratio%
18.10
16.71
17.52
17.86
20.35
17.84
20.80
22.87
21.09
20.46
15.40
20.80
19.22
9
27.07
Shares (diluted)M
30.99
29.72
25.94
27.80
25.89
24.77
24.24
21.22
23.55
26.13
25.87
0.18%
(1.27%)
80
6.26
Buyback yield%
17.39
19.45
17.47
17.45
19.29
16.67
17.16
16.64
18.12
19.69
6.80
17.16
17.46
63
0.774
D/E ratiox
1.237
1.362
1.327
1.478
1.693
1.793
1.767
2.054
1.966
1.869
0.850
1.869
1.730
7
1.536
Enterprise value¥B
3.484
3.374
3.166
3.190
3.176
2.743
2.742
2.841
2.946
2.956
3.439
(1.42%)
(0.77%)
34
6.020
LT debt¥B
5.577
5.709
6.046
6.986
7.891
8.267
9.697
10.90
11.74
12.33
5.942
9.35%
9.11%
22
Revenue
¥9.831B
4.21%
1.00×
Cost of revenue
¥6.882B
4.21%
1.00×
Operating expenses
¥2.065B
3.78%
0.96×
Property and equipment
15.60%
Spread over hurdle
(3.31%)