5.012
Revenue¥B
19.83
20.23
20.19
20.25
20.75
21.39
22.33
22.79
23.50
5.438
5.261
3.02%
2.17%
74
26.26
Revenue growth%
11.95
11.44
9.27
8.95
11.74
8.75
6.34
4.28
7.23
6.72
18.44
7.23
9.11
34
12.57
Gross margin%
30.18
31.04
28.70
30.11
32.56
30.92
33.70
36.56
33.99
12.50
4.97
33.70
30.98
41
3.38
Operating margin%
19.90
22.32
23.35
20.81
23.45
26.23
28.06
28.52
31.40
11.08
19.15
28.06
23.40
51
19.93
Net margin%
22.68
23.86
22.39
22.23
20.05
22.08
23.56
20.70
18.58
25.89
13.25
20.70
22.15
56
12.63
P/E ratio (avg)x
61.07
63.45
69.86
68.81
75.03
74.84
84.24
95.40
98.53
7.806
19.22
84.24
72.35
53
6.147
EV/EBITx
20.01
21.09
21.74
23.60
22.40
23.41
25.80
23.61
23.65
23.26
27.07
23.61
22.91
88
28.76
FCF yield (avg)%
26.58
26.58
25.02
24.38
24.81
25.78
27.03
29.60
29.80
7.65
11.34
27.03
26.18
52
28.73
FCF margin%
25.92
25.09
23.62
25.03
27.33
29.15
26.76
24.20
22.06
13.40
9.61
26.76
25.06
62
0.563
FCF / Net incomex
0.194
0.180
0.174
0.183
0.187
0.184
0.168
0.145
0.140
1.587
0.254
0.168
0.181
67
11.53
ROIC%
10.13
10.08
10.61
11.69
11.27
10.54
12.69
14.10
15.37
4.24
28.36
12.69
10.99
13
28.89
Return on equity%
26.69
29.60
31.65
33.10
31.79
28.80
30.94
31.56
33.28
2.94
6.48
31.56
31.25
52
17.37
Return on assets%
31.03
29.07
27.41
29.01
30.59
29.94
29.13
30.23
32.86
29.59
12.50
30.23
30.09
31
313.75
EPS¥
756.34
843.87
913.46
894.47
942.80
938.93
1,028
1,252
1,408
334.31
327.19
9.49%
9.57%
—
12.49
EPS growth%
22.99
23.83
21.00
23.79
24.42
26.19
25.20
26.65
26.67
25.30
24.54
26.19
24.12
58
76.65
Bookvalue per sh¥
481.89
475.67
482.44
444.07
493.11
472.73
496.36
462.85
492.31
173.42
167.76
2.08%
0.24%
—
404.90
FCF per share¥
301.79
357.58
353.83
399.48
462.22
520.30
617.86
727.79
831.08
320.54
91.24
15.78%
10.24%
—
231.92
Dividend per sh¥
289.44
332.57
362.80
411.54
435.67
465.09
494.26
491.26
485.96
320.29
88.59
3.38%
5.37%
—
27.31
Div yield (avg)%
18.62
18.75
18.51
18.78
19.09
19.64
18.17
18.31
15.36
24.50
26.67
18.31
18.56
25
24.68
Payout ratio%
12.61
14.30
12.83
15.58
17.25
20.13
20.66
20.57
21.53
13.24
2.65
20.57
16.41
70
29.26
Shares (diluted)M
50.03
59.06
60.85
70.90
68.92
81.71
93.84
110.2
112.6
29.15
28.30
9.70%
11.03%
92
6.49
Buyback yield%
3.38
3.34
5.59
8.59
6.05
6.66
9.26
6.93
6.22
24.46
14.60
6.66
6.14
16
0.564
D/E ratiox
0.497
0.448
0.482
0.438
0.433
0.413
0.376
0.353
0.344
1.332
0.181
0.376
0.435
51
11.23
Enterprise value¥B
15.26
15.64
13.81
14.72
13.99
12.84
13.13
12.89
13.59
3.859
7.839
(1.58%)
(1.71%)
86
5.129
LT debt¥B
21.11
23.16
24.18
28.13
33.08
39.46
47.00
48.34
53.82
3.607
10.14
13.86%
12.41%
11
Revenue
¥23.50B
2.17%
1.00×
Cost of revenue
¥16.45B
2.17%
1.00×
Operating expenses
¥4.407B
1.76%
0.96×
Property and equipment
17.80%
Spread over hurdle
(1.70%)