3.051
Revenue¥B
2.374
2.552
2.757
2.994
3.159
3.314
3.553
3.821
3.986
3.127
3.179
5.89%
6.70%
79
27.55
Revenue growth%
5.11
7.70
8.02
8.45
6.43
4.79
7.61
10.11
8.48
28.39
5.79
7.61
7.66
71
25.49
Gross margin%
13.87
13.65
15.64
14.51
13.90
11.25
8.73
11.69
14.04
10.86
3.26
11.69
13.89
58
29.99
Operating margin%
21.77
20.46
19.20
17.67
16.71
14.89
16.19
17.01
18.54
15.06
11.53
16.71
18.10
18
24.97
Net margin%
13.95
12.10
13.09
13.05
10.84
9.04
9.93
12.80
14.07
23.13
18.85
10.84
12.93
10
8.327
P/E ratio (avg)x
20.73
19.18
19.38
17.90
15.87
14.73
13.70
12.24
13.27
34.88
17.02
13.70
16.88
45
28.17
EV/EBITx
20.65
21.51
21.92
22.85
21.65
20.34
18.10
17.73
16.12
11.94
15.25
18.10
21.08
20
24.89
FCF yield (avg)%
16.96
19.50
22.11
20.73
20.90
21.30
23.71
23.15
20.69
4.89
25.41
21.30
20.82
14
20.12
FCF margin%
9.42
11.35
10.03
11.12
9.18
8.37
8.23
8.30
8.90
4.30
27.92
8.37
9.30
25
1.156
FCF / Net incomex
1.137
1.158
1.119
1.226
1.312
1.523
1.760
1.769
1.766
1.224
0.347
1.760
1.269
53
23.02
ROIC%
25.94
25.27
25.58
25.56
23.45
20.46
20.20
22.42
23.96
27.51
16.17
22.42
23.70
84
24.40
Return on equity%
6.35
6.38
4.42
6.90
6.39
4.26
4.72
6.58
5.08
4.48
6.79
5.08
5.72
40
2.01
Return on assets%
14.81
13.58
15.95
15.43
12.62
11.70
9.27
6.53
7.75
20.09
25.49
9.27
13.10
50
289.06
EPS¥
74.67
73.56
71.66
79.25
78.31
82.74
96.63
99.50
116.98
294.97
339.08
8.10%
5.26%
—
8.66
EPS growth%
1.31
0.40
3.09
1.10
1.77
2.36
0.40
1.45
3.92
21.14
5.64
1.77
1.38
45
113.88
Bookvalue per sh¥
319.32
361.37
366.74
367.29
356.96
412.60
399.10
424.18
409.36
291.13
304.34
2.19%
3.72%
—
176.42
FCF per share¥
322.60
352.38
336.77
311.14
286.84
261.08
245.45
251.52
257.51
106.12
234.55
(3.71%)
(2.67%)
—
164.77
Dividend per sh¥
551.83
591.55
688.54
798.85
911.49
1,043
1,171
1,157
1,196
129.52
121.11
8.41%
9.81%
—
11.13
Div yield (avg)%
25.17
27.61
27.57
29.23
31.17
30.74
31.93
30.34
30.52
20.06
20.76
30.74
29.79
84
21.43
Payout ratio%
13.63
15.91
15.23
14.23
14.80
13.41
14.34
16.09
14.26
15.35
6.41
14.34
14.30
65
4.041
Shares (diluted)M
3.958
4.318
4.919
5.349
5.321
6.114
5.922
5.848
5.892
4.030
3.879
1.95%
3.69%
8
12.67
Buyback yield%
0.43
0.71
0.40
0.40
0.40
1.84
3.85
1.45
0.40
13.94
11.08
1.45
0.57
19
0.244
D/E ratiox
0.242
0.229
0.258
0.282
0.295
0.268
0.301
0.270
0.288
0.592
1.538
0.288
0.269
92
0.919
Enterprise value¥B
3.791
4.377
4.420
4.330
4.569
5.457
6.604
7.224
7.125
1.079
3.122
10.47%
7.56%
24
3.549
LT debt¥B
4.369
4.438
4.277
4.103
4.319
4.352
4.053
4.538
4.515
3.337
1.057
1.93%
0.71%
54
Revenue
¥3.986B
6.70%
1.00×
Cost of revenue
¥2.768B
6.61%
0.99×
Operating expenses
¥814.7M
6.76%
1.01×
Goodwill & intangibles
21.50%
Property and equipment
15.43%
Spread over hurdle
(3.80%)