4.287
Revenue¥B
17.47
17.77
17.95
18.94
19.48
19.77
20.71
21.13
22.06
22.55
4.582
2.97%
3.02%
29
26.89
Revenue growth%
25.26
28.17
30.35
29.54
30.19
31.57
31.56
32.66
31.15
31.39
18.48
31.56
30.75
30
25.34
Gross margin%
18.58
19.13
21.15
19.82
18.76
20.78
23.77
21.55
20.04
22.89
14.87
21.55
20.41
34
6.75
Operating margin%
32.84
33.50
35.76
35.22
33.63
34.74
35.07
33.15
30.59
29.05
4.48
33.15
33.57
9
12.84
Net margin%
22.53
24.50
23.93
24.72
22.34
20.42
19.55
16.63
16.78
18.53
28.60
18.53
21.38
55
8.172
P/E ratio (avg)x
8.428
8.413
8.818
8.858
8.326
7.307
6.714
6.391
6.691
5.769
30.20
6.691
7.816
46
9.002
EV/EBITx
34.38
33.46
34.20
36.56
40.39
38.19
40.40
40.33
40.62
40.10
34.54
40.33
39.14
91
5.25
FCF yield (avg)%
13.48
10.49
9.44
10.76
10.77
10.06
7.35
10.01
11.39
9.75
3.14
10.01
10.27
49
16.19
FCF margin%
13.89
13.15
10.33
7.67
7.03
4.16
3.89
4.82
3.13
2.93
3.88
3.89
5.92
70
1.597
FCF / Net incomex
2.041
1.890
1.945
1.801
1.709
1.590
1.500
1.458
1.475
1.630
1.710
1.500
1.669
60
29.12
ROIC%
10.48
12.20
10.51
9.79
7.53
8.82
6.89
7.56
5.03
6.55
26.71
6.89
8.19
19
13.80
Return on equity%
16.47
19.41
18.82
21.41
21.06
21.04
19.65
19.30
19.31
22.26
12.44
19.65
19.53
21
25.00
Return on assets%
18.90
16.80
15.92
18.57
19.60
17.93
20.29
21.84
21.52
23.03
25.00
21.52
19.25
25
595.67
EPS¥
877.83
1,021
1,133
1,281
1,424
1,464
1,608
1,662
1,764
1,897
666.22
5.91%
9.36%
—
28.11
EPS growth%
0.76
3.07
4.94
5.43
7.72
6.75
7.90
10.31
9.35
10.39
2.65
9.35
7.23
83
155.64
Bookvalue per sh¥
145.27
138.63
156.50
158.91
178.30
199.45
193.52
201.39
223.60
236.68
201.51
5.83%
4.81%
—
177.48
FCF per share¥
253.11
260.91
237.86
226.58
242.13
244.90
268.72
300.68
312.15
347.47
217.71
7.49%
4.29%
—
607.93
Dividend per sh¥
313.59
297.01
287.99
276.20
259.56
263.12
246.48
254.17
234.58
221.38
461.16
(3.13%)
(3.84%)
—
20.94
Div yield (avg)%
25.53
27.69
29.38
27.70
28.80
29.22
30.53
30.41
30.74
30.89
2.85
30.53
29.30
39
18.80
Payout ratio%
11.71
13.10
12.73
14.24
12.85
15.35
15.08
17.46
17.35
19.90
16.67
17.35
14.66
53
22.48
Shares (diluted)M
35.14
41.04
44.74
51.74
57.32
66.77
76.50
77.77
79.86
88.26
21.65
9.02%
10.98%
77
21.19
Buyback yield%
14.76
14.72
15.61
16.40
16.37
18.91
16.67
18.33
15.58
16.95
13.04
16.95
16.39
93
0.250
D/E ratiox
0.435
0.418
0.382
0.402
0.411
0.399
0.425
0.387
0.379
0.333
1.208
0.387
0.400
19
2.385
Enterprise value¥B
18.21
19.11
20.36
17.26
18.49
15.68
14.26
12.43
12.49
10.93
19.81
(9.98%)
(4.59%)
18
22.38
LT debt¥B
14.70
15.55
16.56
17.55
18.91
17.60
15.36
15.93
14.87
13.63
25.79
(6.34%)
(1.00%)
55
Revenue
¥22.55B
3.02%
1.00×
Cost of revenue
¥12.47B
3.03%
1.00×
Operating expenses
¥3.341B
2.94%
0.99×
Property and equipment
15.29%
Spread over hurdle
15.19%