3.018
Revenue¥B
3.655
3.860
4.088
4.283
4.443
4.543
4.635
4.750
4.838
5.085
3.291
2.74%
3.55%
61
7.62
Revenue growth%
29.44
32.39
34.16
34.19
35.49
35.63
35.70
36.69
34.63
36.90
11.73
35.70
35.06
83
28.92
Gross margin%
2.83
4.71
1.87
0.40
2.02
2.36
0.40
0.40
0.40
1.67
28.23
0.40
1.77
40
8.93
Operating margin%
5.24
8.12
10.98
10.87
11.55
10.39
11.87
11.99
8.99
9.59
16.76
10.39
10.63
44
28.83
Net margin%
31.26
28.60
31.39
30.52
29.28
30.49
31.03
29.03
31.83
33.20
4.47
31.03
30.78
50
28.32
P/E ratio (avg)x
43.31
48.17
56.71
66.28
78.68
82.93
92.58
102.3
113.0
124.0
14.03
102.3
80.80
24
23.76
EV/EBITx
25.13
28.95
28.30
31.87
31.05
31.80
30.55
31.51
33.15
38.32
9.338
31.80
31.28
22
18.24
FCF yield (avg)%
35.14
34.80
33.94
36.50
35.59
35.78
33.38
32.81
34.22
32.70
27.50
33.38
34.51
79
7.11
FCF margin%
13.02
14.07
13.78
15.37
15.60
14.81
14.67
13.62
12.93
13.90
4.70
13.90
13.99
28
1.628
FCF / Net incomex
1.876
2.007
1.973
1.841
2.102
2.055
1.950
1.862
1.705
1.699
1.346
1.862
1.913
32
21.96
ROIC%
19.97
17.06
16.77
19.22
19.38
20.22
17.47
15.86
18.80
18.92
15.38
18.80
18.86
14
22.47
Return on equity%
11.06
14.06
11.64
13.95
14.15
14.82
16.86
15.11
13.04
15.86
26.06
15.11
14.10
82
7.49
Return on assets%
25.01
26.15
24.92
26.99
24.80
24.92
22.95
24.37
25.65
25.79
20.55
24.92
24.97
79
113.61
EPS¥
218.59
221.92
248.34
248.89
251.90
284.83
268.83
279.44
263.32
256.53
122.13
0.36%
1.86%
—
7.63
EPS growth%
10.08
12.02
14.90
12.86
10.44
8.58
7.71
9.61
9.56
10.81
3.36
9.56
10.26
36
281.58
Bookvalue per sh¥
486.69
508.92
502.00
562.74
621.25
610.21
601.48
621.76
667.77
712.92
266.31
2.79%
4.57%
—
149.99
FCF per share¥
113.54
121.54
129.07
118.92
105.07
104.62
107.26
114.43
110.88
112.84
206.08
1.44%
(1.27%)
—
115.27
Dividend per sh¥
92.51
101.43
93.94
84.99
78.01
85.29
75.32
76.06
79.56
70.91
259.02
(1.89%)
(2.35%)
—
6.63
Div yield (avg)%
2.20
4.11
4.51
5.68
2.80
1.01
0.40
0.40
0.61
0.40
9.89
0.40
1.61
90
12.48
Payout ratio%
14.76
14.73
17.56
20.08
20.01
19.51
20.12
21.09
19.78
20.29
27.16
20.12
19.90
62
9.083
Shares (diluted)M
8.789
9.687
10.29
10.93
11.80
11.18
10.32
10.34
10.22
10.73
8.759
(1.88%)
2.71%
72
23.25
Buyback yield%
19.10
18.87
18.19
20.23
19.97
19.53
17.08
18.55
16.88
18.16
25.38
18.16
18.71
93
1.642
D/E ratiox
0.708
0.701
0.711
0.829
0.878
0.833
0.833
0.959
1.030
1.005
1.262
0.959
0.833
6
3.930
Enterprise value¥B
1.337
1.240
1.101
1.220
1.235
1.351
1.432
1.366
1.367
1.242
3.269
0.10%
(0.61%)
42
2.408
LT debt¥B
1.458
1.461
1.671
1.910
2.092
2.040
1.967
2.003
1.984
2.253
2.534
1.49%
6.20%
85
Revenue
¥5.085B
3.55%
1.00×
Cost of revenue
¥2.750B
3.59%
1.00×
Operating expenses
¥1.216B
3.44%
0.99×
Property and equipment
17.63%
Goodwill & intangibles
14.36%
Return on capital
160.87%
Spread over hurdle
153.71%