7.850
Revenue¥B
5.718
5.813
5.907
6.135
6.209
6.435
6.699
6.825
6.831
7.091
8.365
2.69%
2.47%
88
12.16
Revenue growth%
0.54
2.88
5.50
7.23
9.11
9.06
9.59
9.24
7.96
8.98
5.91
9.06
8.47
73
27.14
Gross margin%
30.41
30.29
31.04
30.24
29.89
31.38
28.79
30.43
31.19
29.26
12.04
30.43
30.35
73
12.82
Operating margin%
20.82
18.65
18.33
20.17
17.45
14.69
11.87
11.43
12.70
12.79
3.35
12.70
16.07
66
6.46
Net margin%
16.58
15.24
16.21
18.91
20.71
21.36
22.74
23.69
23.47
26.43
19.91
23.47
21.03
17
27.07
P/E ratio (avg)x
21.43
21.81
23.11
22.13
22.90
21.12
22.81
23.14
25.35
27.15
37.94
23.14
22.85
36
26.29
EV/EBITx
49.08
51.64
58.52
56.83
67.26
77.61
76.52
78.46
85.91
100.5
33.23
78.46
71.89
79
3.76
FCF yield (avg)%
1.57
3.80
2.51
5.35
5.25
2.27
4.77
2.63
5.59
7.05
23.68
4.77
4.29
65
5.06
FCF margin%
1.34
0.40
0.40
0.40
0.40
0.48
3.26
5.46
3.52
1.92
17.02
3.26
0.91
45
1.754
FCF / Net incomex
0.630
0.621
0.611
0.582
0.635
0.600
0.564
0.655
0.701
0.797
1.520
0.655
0.626
78
24.88
ROIC%
3.19
3.96
1.49
1.31
3.98
4.41
5.91
8.63
8.27
9.18
23.69
8.27
4.20
75
29.07
Return on equity%
14.34
12.10
10.30
9.62
10.11
9.22
11.01
12.27
13.19
13.01
25.69
12.27
11.55
9
2.25
Return on assets%
25.34
23.78
21.24
23.74
23.57
25.42
23.13
25.23
26.94
28.23
16.49
25.42
24.50
64
247.95
EPS¥
301.57
353.44
352.79
374.54
403.73
444.54
482.28
513.02
491.67
526.04
274.93
5.43%
6.60%
—
18.38
EPS growth%
29.95
30.52
29.60
31.39
30.30
29.04
29.66
26.67
24.54
23.84
23.57
26.67
29.63
88
216.94
Bookvalue per sh¥
208.94
249.00
293.12
326.08
360.20
412.19
472.10
551.10
548.46
608.51
198.83
11.06%
11.92%
—
91.02
FCF per share¥
166.89
152.90
157.87
159.03
162.15
155.17
155.00
152.91
153.68
168.56
50.73
0.78%
(1.39%)
—
128.01
Dividend per sh¥
68.89
76.92
82.87
78.89
76.28
80.83
86.35
94.97
94.28
104.54
139.87
6.51%
4.67%
—
7.88
Div yield (avg)%
17.35
19.89
17.28
17.07
17.28
17.21
16.78
15.71
13.23
14.97
9.76
15.71
17.14
59
5.37
Payout ratio%
28.83
30.01
32.04
29.12
28.25
31.12
28.69
31.31
30.71
30.48
5.02
30.71
30.25
11
14.19
Shares (diluted)M
23.97
28.05
32.58
35.35
41.60
49.23
55.25
59.15
63.66
69.79
14.86
10.90%
12.45%
21
8.93
Buyback yield%
20.47
19.98
21.06
19.49
20.13
22.67
21.69
23.66
24.87
22.20
3.96
22.67
21.38
8
1.754
D/E ratiox
1.586
1.649
1.612
1.614
1.842
2.089
2.017
1.869
1.830
1.693
0.591
1.869
1.761
44
8.221
Enterprise value¥B
6.391
7.340
7.411
7.333
8.037
8.500
9.250
10.00
11.30
11.68
8.181
7.75%
6.28%
36
6.369
LT debt¥B
4.022
4.699
5.409
5.369
5.850
6.136
5.946
6.576
6.750
7.586
2.720
5.34%
8.40%
41
Revenue
¥7.091B
2.47%
1.00×
Cost of revenue
¥3.948B
2.19%
0.97×
Operating expenses
¥912.0M
3.84%
1.14×
Goodwill & intangibles
17.42%
Property and equipment
17.15%
Spread over hurdle
(1.99%)