7.422
Revenue¥B
82.85
88.31
91.02
95.07
99.72
102.9
109.7
113.0
118.9
127.6
8.292
5.06%
5.10%
26
16.84
Revenue growth%
27.19
30.17
31.64
34.52
35.79
33.56
31.13
30.67
31.39
29.67
10.98
31.13
31.26
64
24.39
Gross margin%
31.83
32.97
33.77
32.75
33.09
30.56
29.58
28.99
28.09
29.78
13.25
29.58
31.19
23
9.41
Operating margin%
23.15
24.15
26.62
24.10
26.65
25.93
23.33
23.87
26.11
26.31
4.80
25.93
25.04
83
11.32
Net margin%
4.55
5.34
7.25
7.34
4.79
6.88
5.63
6.39
3.75
3.31
10.46
5.63
5.48
29
7.196
P/E ratio (avg)x
15.19
15.12
15.86
16.63
15.79
16.67
15.45
15.22
14.56
14.40
37.30
15.22
15.34
25
24.91
EV/EBITx
38.43
45.64
50.32
54.22
54.66
61.85
62.90
65.08
67.84
67.40
15.25
65.08
58.25
39
6.83
FCF yield (avg)%
15.63
15.89
18.35
15.98
13.93
14.88
17.32
19.56
21.62
21.93
3.77
19.56
16.65
94
7.01
FCF margin%
22.90
23.40
22.76
24.50
24.60
24.55
27.24
25.77
28.73
26.60
15.92
26.60
24.57
32
1.731
FCF / Net incomex
0.725
0.781
0.816
0.836
0.863
0.887
0.838
0.820
0.864
0.859
1.726
0.859
0.837
84
29.97
ROIC%
0.40
0.40
0.99
0.40
0.40
0.40
0.70
0.40
2.23
0.40
29.02
0.40
0.40
58
13.18
Return on equity%
23.72
24.90
25.19
27.91
29.89
29.05
30.12
27.83
24.92
24.22
27.12
27.83
26.51
30
4.56
Return on assets%
13.68
14.11
14.26
16.36
17.39
18.04
17.79
15.08
12.19
13.42
13.52
15.08
14.67
12
144.50
EPS¥
390.14
354.93
380.38
332.16
315.49
294.68
314.29
289.14
270.15
250.00
154.38
(4.55%)
(5.56%)
—
19.37
EPS growth%
17.33
17.88
17.67
15.61
15.16
15.34
15.20
16.70
19.53
18.76
17.44
16.70
17.01
27
192.70
Bookvalue per sh¥
188.74
205.63
213.19
208.22
208.37
212.62
217.20
238.26
277.53
313.72
377.12
8.53%
6.16%
—
395.61
FCF per share¥
301.65
290.88
275.60
261.32
242.49
267.27
253.11
280.22
272.52
296.84
205.26
4.13%
(1.01%)
—
357.39
Dividend per sh¥
292.08
352.94
402.30
456.99
534.45
540.33
605.40
607.63
625.65
644.54
304.36
3.82%
10.05%
—
2.71
Div yield (avg)%
30.67
33.31
32.93
35.28
37.33
39.77
40.16
38.35
39.59
41.05
10.45
39.77
37.84
22
28.61
Payout ratio%
6.10
7.33
6.99
6.02
8.77
10.15
12.89
10.24
13.05
12.41
18.55
12.41
9.46
61
130.0
Shares (diluted)M
162.0
157.4
182.4
179.0
186.7
188.4
186.7
199.8
191.4
225.6
133.2
3.85%
3.42%
16
15.42
Buyback yield%
7.31
9.33
9.31
9.52
6.69
8.01
7.06
5.53
8.04
10.50
10.19
8.01
8.03
83
1.495
D/E ratiox
1.538
1.617
1.785
1.828
1.986
1.965
1.855
1.960
2.070
1.902
0.199
1.960
1.878
93
45.07
Enterprise value¥B
124.2
142.8
144.5
150.2
175.2
187.2
181.0
192.9
188.3
211.1
91.24
3.80%
6.09%
80
106.2
LT debt¥B
46.42
54.20
57.44
54.52
53.35
52.42
55.79
54.21
62.39
67.17
67.85
4.72%
4.20%
87
Revenue
¥127.6B
5.10%
1.00×
Cost of revenue
¥72.66B
4.82%
0.97×
Operating expenses
¥15.00B
5.68%
1.06×
Property and equipment
19.84%
Goodwill & intangibles
14.79%
Spread over hurdle
49.56%