0.234
Revenue¥B
2.293
2.466
2.624
2.911
3.175
3.498
3.723
3.975
4.389
4.723
0.251
8.27%
8.55%
5
15.07
Revenue growth%
26.23
23.55
24.80
23.88
20.91
21.68
23.64
25.14
25.81
23.83
24.17
23.83
23.86
51
21.70
Gross margin%
12.82
14.86
15.56
18.48
18.51
18.99
16.41
14.65
16.71
15.19
2.16
16.41
15.98
90
20.80
Operating margin%
0.40
0.40
0.40
1.51
3.02
4.18
4.22
3.79
5.44
4.96
14.91
4.22
3.41
38
9.68
Net margin%
22.94
20.50
20.77
18.70
16.24
14.32
12.89
12.15
10.66
11.97
7.17
12.15
15.28
67
25.81
P/E ratio (avg)x
23.88
23.99
25.26
24.96
27.96
27.87
25.36
28.00
29.71
29.38
37.20
28.00
26.61
41
28.06
EV/EBITx
38.86
40.26
41.80
38.85
44.24
44.54
46.70
52.20
52.01
52.45
8.982
52.01
44.39
88
27.81
FCF yield (avg)%
3.69
6.30
5.12
5.66
4.62
1.70
4.67
5.99
7.40
7.25
23.76
5.99
5.39
64
12.53
FCF margin%
1.40
2.27
3.55
3.45
2.28
0.54
0.40
1.91
3.83
1.13
11.51
1.13
2.09
9
0.963
FCF / Net incomex
1.283
1.102
1.183
1.156
1.242
1.157
1.009
0.929
0.911
0.926
0.133
0.929
1.129
50
12.20
ROIC%
26.19
26.87
26.83
26.94
24.86
25.61
22.84
25.20
22.25
24.89
6.03
24.89
25.40
34
16.93
Return on equity%
10.70
12.71
14.54
14.29
15.33
15.60
18.22
19.98
18.56
15.75
3.92
18.22
15.46
45
22.78
Return on assets%
30.78
28.03
27.81
29.32
28.96
27.22
25.57
27.88
28.17
26.61
8.36
27.22
27.96
33
107.31
EPS¥
339.69
409.64
461.30
526.01
591.64
638.38
740.63
793.49
905.53
1,071
112.91
12.59%
13.68%
—
10.42
EPS growth%
23.61
25.12
23.19
20.22
17.53
15.78
17.10
18.30
17.85
20.41
14.38
17.85
19.26
37
226.67
Bookvalue per sh¥
288.18
321.24
348.83
362.14
407.94
403.28
406.69
479.98
526.28
530.50
206.79
5.39%
6.16%
—
289.76
FCF per share¥
201.14
192.03
214.73
230.01
253.13
297.19
309.87
296.54
287.78
337.25
178.60
5.91%
5.80%
—
76.53
Dividend per sh¥
285.53
270.43
248.16
237.38
243.86
237.00
233.22
245.21
236.73
219.65
319.58
(2.07%)
(3.84%)
—
11.44
Div yield (avg)%
0.40
0.40
3.17
0.40
2.11
3.80
4.79
4.79
4.76
3.47
19.32
4.76
3.32
72
25.20
Payout ratio%
11.82
14.48
15.68
17.93
15.56
17.39
14.53
17.33
19.32
19.32
7.13
17.39
16.50
75
5.563
Shares (diluted)M
7.032
7.447
7.705
8.967
8.940
10.02
10.30
10.19
10.95
12.97
5.664
7.72%
6.20%
57
25.54
Buyback yield%
17.02
18.29
17.06
17.79
17.85
20.26
20.87
23.59
23.55
24.71
2.47
23.55
19.27
83
1.147
D/E ratiox
1.300
1.116
0.967
1.020
0.995
0.923
0.944
0.863
0.934
0.959
1.199
0.934
0.963
88
1.013
Enterprise value¥B
4.364
4.820
5.240
5.499
6.408
6.647
6.886
7.952
8.675
9.923
4.398
9.14%
8.99%
93
2.887
LT debt¥B
3.311
3.616
3.956
4.408
4.105
4.394
4.463
4.685
4.707
4.349
1.556
1.16%
3.41%
14
Revenue
¥4.723B
8.55%
1.00×
Cost of revenue
¥2.927B
8.52%
1.00×
Operating expenses
¥538.4M
7.50%
0.91×
Goodwill & intangibles
18.68%
Property and equipment
13.13%
Spread over hurdle
(2.99%)