23.28
Revenue¥B
20.85
22.34
23.84
25.66
27.38
29.09
31.67
34.92
38.04
41.30
24.82
8.57%
7.69%
50
19.62
Revenue growth%
3.21
0.45
3.01
2.83
3.67
5.05
3.91
5.37
2.80
3.65
29.33
3.91
3.43
36
23.93
Gross margin%
8.74
7.51
6.11
6.95
6.18
5.19
7.80
10.65
10.43
11.05
23.54
10.43
7.65
82
5.79
Operating margin%
30.05
32.36
30.99
33.49
31.84
33.03
33.75
30.82
32.99
33.70
6.43
33.03
32.67
88
22.23
Net margin%
1.94
0.40
2.04
1.87
4.85
6.31
3.60
3.56
6.47
7.65
11.68
6.31
3.58
72
25.73
P/E ratio (avg)x
26.89
22.96
22.32
23.37
25.12
25.12
26.57
26.29
24.47
25.95
17.37
25.95
25.12
18
30.31
EV/EBITx
34.65
36.97
35.82
39.01
41.03
44.36
43.16
42.94
49.39
54.00
18.39
44.36
41.98
87
27.12
FCF yield (avg)%
18.87
16.40
13.93
13.05
13.83
15.92
14.01
13.05
13.44
11.64
21.20
13.44
13.88
8
2.78
FCF margin%
13.31
13.63
12.97
12.17
9.33
12.17
14.08
11.44
9.49
8.98
13.50
11.44
12.17
47
1.253
FCF / Net incomex
0.502
0.531
0.485
0.473
0.416
0.441
0.389
0.418
0.384
0.390
1.425
0.390
0.430
70
12.40
ROIC%
12.46
11.31
9.08
11.44
11.51
14.37
14.69
11.97
14.53
13.23
18.01
14.37
12.22
27
5.69
Return on equity%
7.01
5.75
5.61
2.77
2.37
3.87
6.01
8.83
7.86
7.93
24.62
7.86
5.88
77
9.22
Return on assets%
4.02
2.00
4.08
3.82
4.88
6.39
6.21
5.94
4.30
6.35
5.15
6.21
4.59
45
113.83
EPS¥
668.98
781.83
891.09
1,008
1,047
1,205
1,318
1,297
1,238
1,203
126.58
2.81%
6.56%
—
29.68
EPS growth%
21.91
23.58
22.34
20.45
21.76
23.20
23.90
22.08
23.03
21.46
29.36
23.03
22.21
42
296.23
Bookvalue per sh¥
639.53
634.83
728.05
796.05
843.25
827.32
803.75
889.67
964.42
1,026
279.82
4.00%
5.27%
—
413.47
FCF per share¥
609.18
677.17
662.32
637.86
711.47
766.44
754.05
725.24
716.40
765.81
325.53
1.48%
3.64%
—
315.05
Dividend per sh¥
207.17
184.44
198.76
200.96
185.90
181.45
192.78
186.87
179.17
163.67
412.63
(2.51%)
(2.43%)
—
6.59
Div yield (avg)%
28.77
30.76
30.11
28.34
29.73
29.87
32.60
30.40
27.91
27.15
26.42
29.87
29.80
78
18.68
Payout ratio%
25.43
22.48
24.77
23.07
22.83
21.91
23.97
25.19
22.92
25.50
21.17
23.97
23.52
74
73.68
Shares (diluted)M
85.59
93.86
95.36
95.45
102.3
117.5
126.3
124.7
115.2
106.7
70.77
0.83%
1.45%
58
23.34
Buyback yield%
27.38
25.36
27.79
25.47
23.64
24.37
23.50
26.44
26.07
24.26
6.07
24.37
25.42
62
1.233
D/E ratiox
2.094
2.180
2.118
2.327
2.451
2.160
2.324
2.343
2.481
2.336
0.909
2.336
2.325
86
2.741
Enterprise value¥B
10.61
10.31
9.665
9.648
8.916
8.637
9.634
10.12
9.430
10.75
32.67
3.82%
0.60%
32
25.18
LT debt¥B
50.44
48.31
43.68
42.16
39.25
37.09
34.15
34.87
37.39
41.85
21.04
1.29%
(1.30%)
85
Revenue
¥41.30B
7.69%
1.00×
Cost of revenue
¥28.91B
7.69%
1.00×
Operating expenses
¥8.757B
8.37%
1.07×
Property and equipment
14.89%
Spread over hurdle
(5.98%)