0.406
Revenue¥B
1.646
1.729
1.823
1.848
1.937
2.000
2.082
2.116
2.139
2.171
0.433
2.31%
3.38%
59
8.25
Revenue growth%
12.04
9.20
10.22
12.52
10.75
13.02
14.31
13.73
14.45
12.06
6.37
13.73
12.29
57
3.80
Gross margin%
4.19
2.78
1.48
2.66
5.63
8.11
9.40
10.08
9.99
10.82
11.53
9.99
6.87
71
29.75
Operating margin%
16.65
18.34
15.61
17.65
15.58
14.14
11.46
12.23
11.63
9.92
3.99
11.63
14.86
30
4.59
Net margin%
19.02
18.83
18.94
21.86
24.54
23.76
25.99
27.69
29.38
26.81
5.66
26.81
24.15
7
13.69
P/E ratio (avg)x
32.41
29.10
27.41
29.99
33.66
31.08
29.61
27.39
28.68
28.94
12.31
28.94
29.35
75
20.27
EV/EBITx
6.539
6.551
6.639
7.158
6.977
6.209
5.521
5.437
5.070
5.489
17.38
5.489
6.374
38
18.32
FCF yield (avg)%
30.09
32.88
32.68
31.93
33.48
36.05
36.98
34.13
36.68
35.81
3.14
36.05
33.81
28
25.08
FCF margin%
15.89
16.88
19.77
17.29
17.03
18.75
19.06
18.21
18.43
21.29
20.12
18.75
18.32
57
1.073
FCF / Net incomex
1.181
1.182
1.214
1.387
1.655
1.819
2.010
1.976
1.984
2.198
1.627
1.984
1.737
16
16.94
ROIC%
26.83
26.14
29.04
26.17
26.83
29.69
31.29
32.12
31.38
34.22
27.86
31.38
29.37
73
4.04
Return on equity%
19.44
16.63
15.38
17.60
17.97
19.76
19.73
19.14
20.20
19.28
6.77
19.73
19.21
49
9.19
Return on assets%
5.26
7.13
5.07
4.04
4.19
2.84
1.55
0.40
2.58
0.40
2.89
1.55
3.44
52
267.72
EPS¥
484.00
550.08
584.80
576.35
661.46
662.45
703.72
727.75
766.27
831.17
276.05
4.67%
7.33%
—
13.23
EPS growth%
19.09
21.51
22.00
20.25
18.56
16.95
17.15
18.06
19.09
20.16
13.24
18.06
19.09
80
111.66
Bookvalue per sh¥
438.89
465.27
456.70
446.96
433.70
485.87
496.13
577.33
677.06
745.20
57.55
11.43%
6.86%
—
279.21
FCF per share¥
92.05
93.21
96.32
93.14
94.03
83.08
92.06
94.09
83.36
92.43
285.57
(0.34%)
0.18%
—
128.32
Dividend per sh¥
202.92
219.27
245.15
237.98
261.41
250.23
277.25
273.03
310.20
335.55
53.81
5.12%
5.97%
—
17.54
Div yield (avg)%
6.35
5.82
7.27
7.63
10.25
11.48
14.36
15.64
13.63
14.59
15.07
14.36
10.87
17
29.69
Payout ratio%
12.78
14.83
15.27
12.63
14.94
14.23
15.35
14.93
15.62
16.47
15.09
15.35
14.94
52
5.635
Shares (diluted)M
6.355
6.166
6.580
7.390
7.869
7.977
9.057
8.487
9.331
10.27
5.806
5.47%
4.24%
25
28.80
Buyback yield%
12.27
14.08
12.16
10.46
12.36
15.28
17.85
16.58
16.12
17.68
16.91
16.58
14.68
58
1.414
D/E ratiox
0.935
0.921
0.885
0.894
0.865
0.820
0.728
0.671
0.629
0.570
0.712
0.671
0.843
53
0.134
Enterprise value¥B
3.470
3.900
4.550
4.544
5.405
5.805
6.772
7.001
8.073
9.319
0.895
11.51%
10.66%
40
0.704
LT debt¥B
0.663
0.663
0.738
0.719
0.770
0.734
0.732
0.774
0.846
0.900
1.031
3.17%
3.03%
71
Revenue
¥2.171B
3.38%
1.00×
Cost of revenue
¥1.398B
3.19%
0.98×
Operating expenses
¥279.5M
4.09%
1.07×
Goodwill & intangibles
18.24%
Property and equipment
14.35%
Spread over hurdle
(0.79%)