2.482
Revenue¥B
5.988
6.102
6.001
6.025
5.963
5.936
5.967
6.069
6.174
2.703
3.094
0.49%
0.55%
91
17.63
Revenue growth%
4.76
5.39
8.02
5.60
3.75
6.36
3.86
6.71
4.55
29.12
20.06
4.55
5.49
73
8.92
Gross margin%
5.48
7.48
8.73
7.92
9.78
12.75
15.70
13.07
12.28
27.75
5.09
12.75
9.25
83
13.26
Operating margin%
9.93
12.79
13.24
11.44
9.67
12.19
13.62
12.98
13.90
24.54
10.37
12.98
12.49
71
24.93
Net margin%
18.02
18.35
20.21
18.73
20.34
18.83
16.92
16.27
13.90
13.26
3.70
16.92
18.54
39
36.90
P/E ratio (avg)x
49.96
56.28
63.52
64.60
68.57
71.91
77.34
86.09
97.06
34.51
36.67
77.34
66.59
52
35.65
EV/EBITx
6.717
7.085
6.961
6.678
6.448
6.465
6.096
5.895
6.059
9.974
24.40
6.096
6.479
90
15.86
FCF yield (avg)%
3.59
6.21
3.71
5.83
6.23
7.89
5.40
4.08
4.08
4.32
21.72
5.40
5.14
26
28.87
FCF margin%
28.82
29.01
30.94
29.70
29.39
29.61
31.38
31.19
31.86
23.49
20.73
31.19
29.65
79
0.305
FCF / Net incomex
0.719
0.708
0.790
0.903
0.897
0.864
0.875
0.931
1.082
0.213
1.624
0.897
0.869
25
13.67
ROIC%
26.90
26.40
23.64
23.36
21.11
20.91
23.66
26.33
28.37
4.28
16.82
23.66
24.23
70
17.56
Return on equity%
15.11
17.30
19.54
17.13
14.56
11.70
10.73
12.15
11.59
17.49
6.65
11.70
14.84
36
9.07
Return on assets%
28.51
29.22
27.44
25.06
25.32
22.81
20.49
22.50
22.00
14.11
27.17
22.50
25.19
40
79.23
EPS¥
64.91
59.47
53.92
58.69
62.45
56.46
61.40
57.82
55.05
82.78
92.20
(1.27%)
(2.95%)
—
24.95
EPS growth%
31.12
32.69
31.49
33.27
34.49
36.72
37.21
36.88
35.73
8.11
23.14
36.72
33.88
65
48.46
Bookvalue per sh¥
38.50
41.22
42.18
48.52
55.14
59.08
66.17
70.11
79.69
52.99
36.80
10.43%
8.03%
—
83.96
FCF per share¥
68.96
69.48
72.43
64.74
67.50
69.93
68.62
73.43
79.49
37.57
36.07
4.19%
0.92%
—
22.41
Dividend per sh¥
107.35
114.24
112.94
120.86
137.81
144.67
150.70
182.60
219.48
90.18
62.76
12.67%
9.76%
—
2.97
Div yield (avg)%
4.86
1.95
4.53
5.19
7.09
7.17
5.64
5.90
7.87
7.61
25.82
7.09
5.41
32
11.41
Payout ratio%
33.59
34.95
37.62
38.14
39.78
39.89
39.09
39.43
41.45
3.94
24.46
39.78
38.62
81
21.99
Shares (diluted)M
16.98
17.74
16.61
17.88
17.98
16.99
17.65
16.90
16.25
21.08
21.59
(1.89%)
0.02%
83
22.02
Buyback yield%
20.85
19.01
20.14
17.27
18.44
18.43
18.53
17.42
17.21
10.58
18.42
18.43
18.49
91
0.969
D/E ratiox
1.126
0.967
0.873
0.761
0.657
0.641
0.601
0.586
0.500
1.484
1.297
0.601
0.709
14
6.030
Enterprise value¥B
5.083
5.385
5.633
6.361
6.038
5.930
6.643
7.470
7.126
7.115
7.594
2.30%
4.26%
36
4.877
LT debt¥B
1.278
1.288
1.260
1.170
1.253
1.173
1.211
1.346
1.260
5.303
4.403
1.51%
0.67%
29
Revenue
¥6.174B
0.55%
1.00×
Cost of revenue
¥3.763B
0.51%
1.00×
Operating expenses
¥1.249B
0.24%
0.97×
Property and equipment
16.63%
Spread over hurdle
16.03%