25.98
Revenue¥B
86.87
91.21
97.73
104.9
112.1
116.8
125.8
136.1
145.9
156.8
28.61
6.95%
6.75%
65
19.50
Revenue growth%
7.79
4.91
3.82
6.24
3.45
4.75
6.18
7.06
6.94
7.94
7.01
6.94
6.21
84
8.09
Gross margin%
10.80
10.55
9.33
10.36
10.30
12.60
12.41
11.19
10.09
11.10
27.26
11.19
10.68
12
10.87
Operating margin%
19.54
20.86
21.23
20.90
19.79
19.92
18.96
17.61
20.03
20.82
26.12
19.92
19.97
19
2.38
Net margin%
25.91
26.82
24.74
26.37
26.64
27.84
25.97
23.17
25.02
24.48
10.10
25.02
25.94
16
16.33
P/E ratio (avg)x
16.29
17.34
16.68
16.26
16.02
17.06
19.95
23.27
22.71
26.31
14.62
22.71
17.20
45
26.18
EV/EBITx
62.45
62.26
60.65
62.01
73.12
78.02
86.35
84.79
87.61
93.18
22.87
86.35
75.57
54
16.43
FCF yield (avg)%
27.98
27.21
25.19
22.73
23.11
22.41
21.65
24.15
26.97
26.60
4.89
24.15
24.67
5
13.96
FCF margin%
29.82
28.68
26.98
27.20
28.58
27.54
25.66
22.80
24.48
23.53
23.04
24.48
27.09
59
0.914
FCF / Net incomex
0.145
0.143
0.157
0.164
0.146
0.152
0.145
0.125
0.117
0.110
1.341
0.125
0.145
20
9.99
ROIC%
6.73
6.81
8.18
7.41
6.08
6.84
7.51
5.25
6.39
7.77
3.20
6.84
6.83
58
2.32
Return on equity%
33.27
36.14
35.83
37.89
40.63
41.28
42.89
44.82
44.55
42.77
10.95
42.89
40.96
9
11.21
Return on assets%
2.66
0.40
0.40
0.40
0.40
0.40
0.40
0.91
0.40
0.79
25.34
0.40
0.40
34
95.52
EPS¥
359.10
375.01
334.77
341.20
353.36
339.14
348.98
340.19
291.58
267.46
104.33
(5.42%)
(2.45%)
—
3.04
EPS growth%
3.87
6.87
8.81
8.56
10.39
13.19
14.25
11.37
9.79
9.51
10.50
11.37
9.65
24
242.82
Bookvalue per sh¥
667.83
707.81
838.42
825.83
808.87
969.00
1,165
1,296
1,563
1,788
193.55
17.19%
10.84%
—
410.25
FCF per share¥
269.56
301.66
345.18
373.85
432.86
454.66
549.44
658.46
756.04
810.95
78.12
13.38%
11.76%
—
338.45
Dividend per sh¥
488.44
475.34
455.75
487.72
555.61
580.65
578.58
629.17
637.27
688.32
410.83
4.38%
3.62%
—
8.81
Div yield (avg)%
28.71
27.34
29.35
26.72
25.18
23.90
25.48
27.24
27.62
27.49
4.85
27.24
27.29
26
16.30
Payout ratio%
10.55
7.65
7.30
7.95
6.11
5.89
7.62
5.79
4.65
3.63
16.56
5.79
6.71
29
385.3
Shares (diluted)M
610.4
574.4
661.9
631.4
631.9
666.6
633.4
621.8
630.1
701.2
393.1
2.10%
2.93%
36
29.50
Buyback yield%
11.76
10.64
12.83
14.61
12.07
13.39
11.25
14.23
11.72
13.79
15.86
13.39
12.45
67
0.354
D/E ratiox
0.211
0.226
0.241
0.236
0.256
0.248
0.239
0.268
0.258
0.270
1.572
0.258
0.244
64
86.49
Enterprise value¥B
146.4
156.6
173.9
182.0
200.6
217.6
249.9
256.4
243.5
256.0
91.93
5.00%
6.05%
56
131.4
LT debt¥B
117.9
134.7
150.8
168.4
180.6
188.0
203.4
205.9
204.3
232.6
36.59
5.20%
6.84%
39
Revenue
¥156.8B
6.75%
1.00×
Cost of revenue
¥107.8B
6.69%
0.99×
Operating expenses
¥18.85B
6.34%
0.96×
Property and equipment
15.57%
Spread over hurdle
12.14%