1.629
Revenue¥B
1.672
1.744
1.784
1.816
1.838
1.909
1.981
1.989
1.997
2.073
1.694
2.44%
2.23%
66
7.64
Revenue growth%
27.99
27.80
26.53
27.57
30.09
31.28
33.44
31.41
29.24
27.07
5.37
31.28
28.62
73
27.21
Gross margin%
37.24
34.49
32.08
31.09
30.50
30.47
30.23
32.87
33.41
35.41
16.45
32.87
32.47
64
13.81
Operating margin%
28.30
31.06
31.24
28.37
29.71
31.07
32.49
31.02
33.41
32.42
16.88
32.42
31.07
67
9.75
Net margin%
25.93
24.57
25.42
28.10
26.31
26.46
26.62
24.25
26.93
28.33
8.40
26.62
26.38
10
36.22
P/E ratio (avg)x
51.78
53.29
55.09
65.61
69.02
75.93
74.33
78.65
87.28
86.09
7.841
78.65
71.68
23
16.42
EV/EBITx
56.30
61.84
64.41
69.10
66.40
64.18
63.78
70.47
70.93
83.19
36.37
70.47
65.41
83
21.59
FCF yield (avg)%
31.66
29.77
27.78
25.96
27.30
24.69
23.51
25.70
23.55
23.57
14.43
23.57
25.83
95
5.28
FCF margin%
8.76
11.12
10.29
10.32
12.78
10.39
12.69
11.83
12.63
14.90
8.72
12.63
11.47
92
1.610
FCF / Net incomex
2.132
2.280
2.036
2.254
2.455
2.352
2.146
1.924
2.132
2.145
1.437
2.145
2.146
43
20.22
ROIC%
6.11
5.18
6.93
8.85
9.14
9.35
7.21
6.84
4.04
3.68
24.04
6.84
6.88
86
11.45
Return on equity%
9.98
8.96
8.99
8.05
5.36
4.37
3.31
3.18
5.08
2.94
20.95
3.31
5.22
15
23.36
Return on assets%
5.86
6.88
7.00
5.06
2.74
2.10
0.40
2.01
0.40
0.40
3.64
0.40
2.42
88
59.00
EPS¥
165.92
178.46
170.35
198.55
222.81
263.02
268.25
265.66
307.93
315.79
62.89
7.22%
6.28%
—
26.40
EPS growth%
26.25
27.82
25.73
23.85
24.63
22.01
24.65
22.85
24.36
25.29
23.60
24.36
24.64
7
132.88
Bookvalue per sh¥
297.52
288.69
267.41
278.35
263.87
282.43
311.55
318.35
304.85
341.76
97.01
5.31%
2.33%
—
199.14
FCF per share¥
152.14
174.54
192.31
189.61
198.04
203.23
192.97
210.97
202.89
231.22
69.72
3.15%
3.53%
—
220.59
Dividend per sh¥
179.82
206.09
201.28
205.20
198.70
197.77
215.03
225.32
243.84
244.90
206.08
4.27%
4.18%
—
3.01
Div yield (avg)%
5.31
4.67
5.41
6.72
8.23
6.48
4.69
5.78
6.94
9.33
9.85
6.48
6.13
27
21.43
Payout ratio%
25.28
25.31
22.55
21.39
21.59
19.49
17.69
19.89
17.95
16.90
16.46
17.95
20.64
17
4.511
Shares (diluted)M
4.903
4.883
4.863
4.872
5.707
6.126
6.431
6.701
7.851
8.189
4.423
7.49%
4.84%
87
29.00
Buyback yield%
28.31
26.95
25.31
25.28
23.13
25.37
27.33
26.90
28.05
25.71
10.62
26.90
26.30
78
1.578
D/E ratiox
0.150
0.135
0.126
0.108
0.099
0.087
0.093
0.090
0.086
0.080
0.473
0.087
0.096
45
1.350
Enterprise value¥B
1.479
1.775
1.858
1.962
2.019
2.427
2.925
3.520
3.784
4.040
1.535
14.88%
11.29%
57
0.917
LT debt¥B
0.928
0.950
0.805
0.797
0.673
0.721
0.616
0.552
0.494
0.478
1.673
(6.60%)
(7.92%)
45
Revenue
¥2.073B
2.23%
1.00×
Cost of revenue
¥1.388B
1.98%
0.98×
Operating expenses
¥436.1M
2.37%
1.01×
Property and equipment
20.04%
Spread over hurdle
14.63%