7.802
Revenue¥B
38.89
40.53
42.49
44.43
46.18
48.23
50.74
51.55
54.27
56.81
8.565
4.23%
4.37%
14
17.10
Revenue growth%
13.48
13.49
13.08
14.91
12.92
13.58
14.63
15.42
14.99
14.82
26.63
14.82
14.10
72
24.05
Gross margin%
3.41
0.79
1.86
2.63
0.88
2.87
5.65
5.33
8.13
7.72
13.89
5.65
3.14
8
25.85
Operating margin%
12.52
14.99
12.73
11.77
12.46
10.62
10.31
10.50
9.79
8.88
24.11
10.31
11.20
70
3.51
Net margin%
8.06
9.05
6.76
6.46
5.96
6.44
3.68
3.87
5.49
6.38
17.46
5.49
6.41
87
6.723
P/E ratio (avg)x
18.23
17.63
19.41
18.14
18.72
17.44
19.00
19.22
22.22
22.98
8.160
19.22
18.86
33
31.56
EV/EBITx
20.25
19.58
18.66
20.19
21.60
24.81
23.03
22.84
24.98
27.80
26.61
24.81
22.22
37
14.71
FCF yield (avg)%
10.55
10.57
13.01
15.25
15.17
17.71
18.70
18.17
15.28
14.29
10.64
17.71
15.21
29
14.94
FCF margin%
25.86
28.85
31.41
29.36
31.75
33.96
35.98
35.11
36.17
35.04
16.67
35.11
32.86
13
1.505
FCF / Net incomex
1.990
2.282
2.421
2.653
2.866
2.858
2.934
3.398
3.893
4.218
1.173
3.398
2.862
42
12.28
ROIC%
10.28
8.58
10.81
13.16
13.59
11.39
10.86
10.07
12.30
9.76
7.00
10.86
10.84
62
24.26
Return on equity%
24.51
25.68
26.46
29.39
27.90
28.16
27.37
28.86
29.23
29.44
23.26
28.86
28.03
72
10.00
Return on assets%
23.93
21.99
21.75
22.49
20.30
18.32
15.76
14.13
14.69
16.03
2.37
15.76
19.31
33
2,671
EPS¥
1,070
1,089
1,064
1,110
1,151
1,343
1,578
1,811
1,912
1,820
2,732
9.59%
5.67%
—
21.37
EPS growth%
14.58
14.43
12.96
12.21
14.72
16.60
14.53
15.90
16.26
13.70
15.90
15.90
14.56
64
2,060
Bookvalue per sh¥
1,840
1,672
1,650
1,555
1,522
1,616
1,771
1,815
1,847
1,900
2,357
4.54%
1.18%
—
1,695
FCF per share¥
1,922
1,720
1,760
1,802
1,889
1,776
1,580
1,653
1,731
1,578
2,208
(3.53%)
(2.92%)
—
2,788
Dividend per sh¥
3,846
4,622
4,678
5,346
5,474
6,549
6,887
7,047
7,476
8,488
1,116
9.17%
9.58%
—
14.59
Div yield (avg)%
2.96
0.40
0.40
0.40
0.40
2.74
2.70
0.40
0.40
0.40
9.37
0.40
0.40
68
23.80
Payout ratio%
22.65
21.31
21.83
24.75
25.38
27.08
29.31
27.43
26.50
24.37
19.70
27.08
25.06
90
16.38
Shares (diluted)M
21.54
22.25
26.83
26.53
27.07
29.88
35.72
40.72
49.34
50.75
15.90
13.40%
9.27%
27
25.02
Buyback yield%
18.21
15.51
12.92
14.50
16.09
18.66
18.13
20.92
23.70
25.70
18.96
20.92
18.17
52
0.758
D/E ratiox
0.511
0.570
0.523
0.527
0.532
0.486
0.482
0.459
0.512
0.482
0.200
0.482
0.512
49
20.46
Enterprise value¥B
11.29
12.20
11.96
13.25
13.31
12.06
11.19
10.84
11.22
12.19
47.81
(1.74%)
0.44%
11
10.95
LT debt¥B
21.99
24.19
22.80
24.74
24.32
25.69
25.27
26.95
24.19
25.01
19.48
0.56%
0.70%
57
Revenue
¥56.81B
4.37%
1.00×
Cost of revenue
¥34.51B
4.27%
0.99×
Operating expenses
¥6.272B
3.32%
0.90×
Property and equipment
11.85%
Spread over hurdle
14.14%