3.682
Revenue¥B
3.042
3.250
3.495
3.789
4.198
4.625
5.014
5.539
5.921
6.474
4.042
9.05%
8.77%
66
21.87
Revenue growth%
22.47
21.65
22.65
20.32
20.98
19.70
22.48
20.94
18.06
15.19
19.83
19.70
20.96
23
26.47
Gross margin%
22.67
24.19
26.75
23.93
21.11
19.38
19.04
16.41
14.46
15.20
21.50
16.41
20.25
81
5.38
Operating margin%
6.45
3.74
5.39
7.66
7.29
9.23
9.69
11.60
11.47
9.26
14.23
9.69
8.45
73
26.99
Net margin%
8.78
11.72
13.45
14.35
11.76
11.88
13.91
15.05
13.71
14.95
5.22
13.91
13.58
60
31.69
P/E ratio (avg)x
23.11
23.58
23.13
21.34
22.54
24.80
25.36
27.30
28.98
27.75
13.20
27.30
24.19
25
11.92
EV/EBITx
32.27
31.20
36.10
34.92
39.41
43.67
49.61
49.00
56.20
53.30
17.81
49.61
41.54
32
7.92
FCF yield (avg)%
24.18
24.88
22.62
23.03
20.52
20.24
19.86
17.07
15.46
17.97
3.51
17.97
20.38
47
25.18
FCF margin%
22.55
20.69
18.84
17.64
19.71
20.97
22.09
24.94
24.36
25.23
14.36
24.36
21.53
47
0.375
FCF / Net incomex
1.662
1.793
1.947
2.071
2.273
2.230
2.407
2.412
2.712
2.861
0.690
2.412
2.251
26
9.31
ROIC%
8.63
8.92
10.73
8.99
8.54
10.31
8.69
11.07
13.52
14.36
11.63
11.07
9.65
10
28.61
Return on equity%
2.54
4.47
2.73
0.40
3.13
3.34
6.17
4.56
4.62
2.73
19.23
4.56
3.24
81
7.34
Return on assets%
12.82
13.64
14.92
12.26
10.34
9.44
9.41
11.11
13.42
14.61
22.03
11.11
12.54
46
274.88
EPS¥
201.90
221.06
234.59
250.69
257.04
296.19
339.33
341.12
314.37
288.32
303.35
2.32%
2.94%
—
20.00
EPS growth%
15.16
17.08
17.42
19.99
21.54
23.36
24.53
22.87
22.49
24.86
25.12
23.36
22.01
8
274.18
Bookvalue per sh¥
408.20
440.95
527.78
617.24
745.95
882.06
880.73
1,054
1,091
1,092
142.94
7.91%
12.04%
—
182.43
FCF per share¥
235.70
260.12
295.31
336.19
320.55
320.60
347.78
348.33
397.67
445.59
188.48
6.81%
6.66%
—
63.79
Dividend per sh¥
366.35
420.12
435.75
462.00
532.60
514.00
505.51
577.69
608.52
652.81
171.29
4.15%
6.35%
—
26.91
Div yield (avg)%
18.19
19.55
21.78
19.48
20.87
23.63
21.67
22.45
23.16
23.12
6.01
23.12
21.73
29
19.88
Payout ratio%
9.20
6.26
5.88
7.50
7.04
6.65
6.73
5.38
5.72
7.00
26.64
6.65
6.69
34
21.23
Shares (diluted)M
25.61
29.37
29.95
32.75
31.46
29.32
30.56
30.32
32.13
30.16
20.83
(0.84%)
1.69%
60
11.12
Buyback yield%
16.42
15.66
15.91
17.89
16.09
14.28
16.82
14.16
12.96
11.99
27.57
14.16
15.78
67
0.887
D/E ratiox
0.135
0.137
0.147
0.137
0.137
0.129
0.131
0.120
0.118
0.114
1.609
0.120
0.133
85
4.076
Enterprise value¥B
2.594
2.843
3.084
2.845
2.900
2.614
2.812
3.113
2.831
2.794
5.196
(0.75%)
0.42%
91
4.708
LT debt¥B
3.802
3.849
3.743
3.983
4.369
4.853
4.764
5.119
4.858
4.755
3.710
1.71%
1.72%
68
Revenue
¥6.474B
8.77%
1.00×
Cost of revenue
¥4.532B
8.77%
1.00×
Operating expenses
¥813.3M
8.18%
0.95×
Property and equipment
18.23%
Spread over hurdle
14.57%