7.639
Revenue¥B
14.93
16.26
17.50
18.55
19.52
20.42
21.64
23.15
24.87
26.98
8.070
6.69%
6.76%
73
7.23
Revenue growth%
21.53
22.52
22.78
25.73
27.34
27.39
27.93
27.88
26.32
28.98
17.90
27.88
26.83
43
16.59
Gross margin%
20.92
22.46
22.53
22.99
25.47
26.59
27.17
26.91
24.44
25.99
28.35
26.59
24.95
86
25.19
Operating margin%
33.94
31.45
34.23
36.05
34.57
36.78
39.20
38.88
41.34
39.63
26.35
39.20
36.41
87
27.85
Net margin%
12.43
9.90
11.33
12.11
10.75
13.25
14.67
17.24
19.48
20.59
9.73
17.24
12.84
15
27.94
P/E ratio (avg)x
50.66
48.78
52.30
58.58
58.11
56.17
58.98
66.45
74.09
86.31
7.477
66.45
58.34
90
34.32
EV/EBITx
32.86
37.38
36.60
39.18
44.72
51.72
53.77
62.15
67.83
78.18
24.01
62.15
48.22
64
14.46
FCF yield (avg)%
17.74
20.23
21.26
19.82
19.22
20.28
22.12
24.91
26.33
25.47
9.93
24.91
20.77
24
14.25
FCF margin%
6.12
6.86
6.69
9.47
9.02
10.53
7.58
5.53
7.80
8.96
24.33
7.80
7.69
84
0.905
FCF / Net incomex
1.157
1.333
1.312
1.380
1.628
1.622
1.771
2.043
2.385
2.753
1.661
2.043
1.625
75
2.54
ROIC%
7.75
7.74
6.24
4.49
7.23
8.06
9.48
11.31
9.64
9.58
25.94
9.58
7.90
85
15.02
Return on equity%
21.06
22.02
20.94
23.23
20.62
20.61
21.70
20.60
19.40
21.33
5.50
20.61
21.00
92
24.97
Return on assets%
16.78
14.42
11.82
11.61
10.61
10.33
8.70
8.86
9.95
10.93
28.72
9.95
10.77
70
176.19
EPS¥
298.14
304.64
347.76
368.76
387.85
366.76
363.82
368.37
413.75
484.81
192.16
4.56%
6.66%
—
2.33
EPS growth%
7.41
9.64
11.99
14.35
12.97
13.71
13.28
16.08
16.18
15.32
22.36
15.32
13.50
34
355.76
Bookvalue per sh¥
211.84
238.57
238.46
239.54
231.48
272.97
299.55
301.60
325.45
314.65
122.62
6.33%
4.72%
—
149.36
FCF per share¥
579.39
577.65
549.78
622.88
668.01
744.76
861.46
865.91
830.89
840.57
389.86
4.70%
4.95%
—
184.88
Dividend per sh¥
358.50
330.28
292.69
288.61
267.00
266.22
274.77
283.85
294.92
320.78
208.59
3.74%
(0.65%)
—
15.05
Div yield (avg)%
7.89
4.99
2.82
3.13
5.40
8.37
6.96
6.18
3.53
2.75
10.06
6.18
5.19
8
3.90
Payout ratio%
19.61
17.79
16.88
16.62
19.07
21.58
20.59
23.17
21.44
21.66
28.15
21.58
20.10
9
13.16
Shares (diluted)M
18.10
20.28
21.56
24.36
26.86
27.94
29.12
28.06
28.10
28.39
12.99
1.11%
4.78%
65
29.80
Buyback yield%
0.40
2.51
4.42
3.96
2.61
1.37
2.04
0.40
1.01
0.40
14.33
1.01
1.70
41
1.474
D/E ratiox
1.447
1.662
1.570
1.580
1.638
1.608
1.724
1.733
1.820
1.934
0.865
1.733
1.650
41
12.55
Enterprise value¥B
5.369
4.881
5.158
4.961
4.874
4.622
4.628
5.303
5.347
5.135
24.35
1.05%
(0.97%)
75
15.74
LT debt¥B
2.768
2.943
3.529
4.060
4.606
5.470
6.135
6.243
6.481
7.714
15.42
10.87%
12.26%
94
Revenue
¥26.98B
6.76%
1.00×
Cost of revenue
¥15.27B
7.00%
1.02×
Operating expenses
¥5.245B
6.60%
0.99×
Goodwill & intangibles
18.16%
Property and equipment
16.23%
Spread over hurdle
80.47%