8.203
Revenue¥B
39.85
41.34
43.83
45.61
47.43
49.91
52.35
55.14
56.49
58.54
9.026
4.30%
4.51%
90
22.78
Revenue growth%
23.75
24.69
25.35
23.50
21.14
21.12
20.77
20.18
18.36
18.51
26.52
20.18
21.13
48
19.27
Gross margin%
16.88
15.94
16.27
15.08
16.03
18.51
16.85
15.46
14.50
14.46
29.90
15.46
15.98
31
12.32
Operating margin%
5.14
4.62
6.25
7.34
9.29
7.36
4.74
2.81
0.94
1.44
7.77
2.81
4.94
38
8.52
Net margin%
11.40
11.80
11.32
10.64
11.18
11.09
8.14
7.55
7.77
7.54
9.60
7.77
10.86
49
6.994
P/E ratio (avg)x
41.20
45.33
54.64
62.75
69.59
68.92
78.61
92.59
107.5
122.6
30.49
92.59
69.26
40
7.645
EV/EBITx
28.24
30.91
30.58
28.67
30.63
33.13
38.02
35.99
41.46
45.51
35.43
38.02
32.02
42
15.62
FCF yield (avg)%
6.54
6.87
6.52
4.17
5.25
7.27
9.23
9.87
9.99
12.41
14.91
9.87
7.07
95
14.36
FCF margin%
23.46
20.91
20.84
22.28
23.40
21.06
21.97
20.77
19.03
18.94
12.63
20.77
20.98
76
0.545
FCF / Net incomex
0.547
0.528
0.470
0.478
0.409
0.436
0.405
0.370
0.329
0.352
0.599
0.370
0.423
18
7.08
ROIC%
20.21
17.23
16.33
16.67
16.55
18.51
20.28
21.75
19.28
16.43
5.39
19.28
17.87
35
10.34
Return on equity%
26.75
27.54
27.10
25.31
24.67
21.92
24.72
25.46
23.95
26.80
25.98
24.72
25.38
24
25.93
Return on assets%
10.92
12.57
12.73
15.05
16.39
17.34
18.29
17.98
19.97
19.86
19.12
18.29
16.87
61
486.86
EPS¥
450.02
461.40
486.58
556.93
614.47
717.68
763.19
840.51
803.45
797.91
500.11
5.36%
7.42%
—
25.10
EPS growth%
11.78
9.94
10.34
7.96
8.83
9.41
10.91
11.17
10.97
11.31
19.05
10.97
10.63
18
598.51
Bookvalue per sh¥
217.37
194.09
191.12
188.83
165.85
162.69
159.78
161.17
172.17
181.00
507.01
1.76%
(2.88%)
—
160.46
FCF per share¥
595.91
606.39
678.04
782.08
908.95
908.62
1,057
1,114
1,302
1,411
563.28
9.20%
9.64%
—
278.03
Dividend per sh¥
450.48
500.41
551.29
570.05
630.53
625.12
574.54
562.33
574.25
611.43
134.17
(0.61%)
3.38%
—
16.63
Div yield (avg)%
13.32
14.84
17.78
17.90
20.01
18.54
19.77
18.30
20.67
19.11
20.18
19.11
18.42
27
6.94
Payout ratio%
22.97
25.73
23.52
26.46
24.56
21.84
23.23
25.06
27.96
28.76
9.68
25.06
24.81
73
85.18
Shares (diluted)M
69.61
58.75
61.73
55.66
53.41
47.00
41.50
40.85
35.85
35.29
88.01
(7.95%)
(6.30%)
59
2.86
Buyback yield%
30.10
29.61
28.16
25.47
27.94
26.60
26.01
28.86
31.67
30.62
25.59
28.86
28.51
64
1.409
D/E ratiox
1.162
1.069
1.210
1.131
1.135
1.199
1.090
1.163
1.310
1.436
0.720
1.199
1.163
84
49.86
Enterprise value¥B
27.85
29.86
27.65
31.44
31.65
33.34
35.59
36.11
34.39
37.75
27.46
3.58%
3.66%
89
41.64
LT debt¥B
60.40
65.84
69.07
79.62
78.74
94.18
95.15
101.4
113.2
126.6
46.40
9.97%
7.41%
19
Revenue
¥58.54B
4.51%
1.00×
Cost of revenue
¥37.44B
4.15%
0.97×
Operating expenses
¥13.23B
5.07%
1.05×
Property and equipment
19.46%
Spread over hurdle
(2.28%)