25.13
Revenue¥B
20.70
21.74
22.64
23.78
25.07
26.44
27.13
29.05
30.56
31.99
25.79
5.00%
5.18%
27
5.20
Revenue growth%
23.72
23.84
22.08
21.53
22.84
24.78
25.65
24.98
22.98
20.68
3.48
24.78
23.35
68
6.52
Gross margin%
21.35
21.22
19.96
21.21
21.92
20.33
22.48
20.92
21.96
22.64
21.40
21.96
21.28
29
6.64
Operating margin%
19.48
17.92
18.56
18.09
20.35
23.18
25.06
26.56
25.08
23.88
20.20
25.06
21.77
34
17.97
Net margin%
26.60
28.76
28.16
30.43
33.12
33.89
35.98
37.71
39.35
42.28
8.87
37.71
33.51
20
32.38
P/E ratio (avg)x
10.54
10.42
10.31
11.46
11.46
11.65
11.73
11.69
13.51
15.13
23.39
11.73
11.56
78
13.73
EV/EBITx
34.24
30.10
32.51
32.51
34.86
30.00
26.96
27.75
23.92
22.70
13.09
26.96
30.05
77
24.49
FCF yield (avg)%
17.61
20.34
19.22
20.90
21.35
24.20
21.31
19.22
17.56
18.08
28.49
19.22
19.78
71
14.51
FCF margin%
12.24
12.76
14.68
15.75
16.25
13.86
11.41
11.77
12.44
15.10
11.11
12.44
13.31
40
0.576
FCF / Net incomex
2.137
2.476
2.904
2.936
3.227
3.301
3.456
3.414
3.713
3.755
0.458
3.456
3.264
66
3.64
ROIC%
29.19
28.10
28.41
26.95
28.10
26.57
23.62
25.69
25.33
27.41
6.88
25.69
27.18
14
2.20
Return on equity%
0.58
0.40
0.40
0.40
1.62
1.64
3.20
5.97
7.33
5.84
23.03
5.84
1.63
57
28.79
Return on assets%
2.97
2.08
3.79
5.36
4.99
2.67
5.58
3.59
4.05
2.87
21.66
3.59
3.69
53
223.15
EPS¥
159.74
172.59
196.16
204.55
209.33
232.67
240.96
265.43
308.52
300.98
244.80
7.53%
6.62%
—
27.87
EPS growth%
18.67
20.18
19.50
18.11
16.00
18.85
16.58
16.71
13.78
13.23
12.50
16.58
17.41
65
173.84
Bookvalue per sh¥
294.29
344.04
338.30
395.52
473.28
469.33
535.94
526.75
538.59
551.44
205.88
3.10%
6.62%
—
237.34
FCF per share¥
63.22
61.09
65.51
70.47
72.84
82.17
81.88
97.61
102.08
99.96
38.37
6.54%
6.20%
—
57.38
Dividend per sh¥
188.76
184.01
180.32
189.96
192.90
184.32
193.78
165.62
156.38
162.17
170.27
(3.41%)
(1.20%)
—
18.46
Div yield (avg)%
3.66
1.31
0.40
0.52
1.68
2.35
3.35
6.32
3.34
5.85
22.01
3.35
2.85
87
9.39
Payout ratio%
6.53
8.37
5.78
7.68
7.13
9.61
8.00
6.89
8.85
8.46
13.43
8.46
7.84
89
62.72
Shares (diluted)M
89.98
96.43
92.59
103.2
109.3
121.4
139.9
160.0
187.4
220.2
61.87
15.03%
10.41%
32
18.87
Buyback yield%
10.12
12.78
12.96
11.24
11.39
13.10
11.83
14.28
13.39
14.68
28.27
13.39
12.87
93
0.208
D/E ratiox
0.632
0.686
0.607
0.640
0.677
0.711
0.742
0.648
0.578
0.504
0.618
0.648
0.644
45
11.64
Enterprise value¥B
27.82
31.18
33.73
36.88
35.69
39.08
44.85
48.97
55.45
53.31
2.566
8.36%
6.42%
75
31.91
LT debt¥B
30.79
32.54
37.13
37.72
41.51
41.13
41.75
49.55
52.56
63.14
14.29
8.75%
7.20%
30
Revenue
¥31.99B
5.18%
1.00×
Cost of revenue
¥14.05B
4.66%
0.95×
Operating expenses
¥7.558B
5.80%
1.06×
Property and equipment
15.69%
Spread over hurdle
39.82%