2.330
Revenue¥B
2.939
2.963
2.988
2.954
2.960
3.001
2.974
2.940
3.026
3.126
2.443
1.10%
0.67%
63
7.50
Revenue growth%
12.35
11.87
11.49
9.59
7.44
6.89
6.30
4.08
2.13
4.69
21.02
4.69
7.17
61
29.17
Gross margin%
9.71
7.35
5.00
3.11
2.23
1.18
0.40
2.72
4.41
4.70
9.59
2.72
3.76
72
16.13
Operating margin%
7.63
10.00
11.78
11.88
12.00
11.03
12.84
10.54
11.56
12.37
16.84
11.56
11.67
94
29.30
Net margin%
5.71
5.74
7.65
8.73
9.31
7.73
6.68
5.17
6.35
9.15
2.00
6.68
7.16
10
14.33
P/E ratio (avg)x
35.77
38.65
37.46
35.20
33.92
32.45
29.17
29.83
32.42
29.40
11.75
29.83
33.18
88
27.11
EV/EBITx
16.95
17.75
16.51
18.25
16.06
17.09
16.60
18.38
20.31
17.86
36.28
17.86
17.42
80
19.37
FCF yield (avg)%
10.32
9.32
8.86
9.63
10.80
8.53
5.60
8.08
10.97
8.76
25.81
8.53
9.09
73
13.07
FCF margin%
7.81
8.88
6.04
6.32
7.79
5.06
2.82
0.40
0.40
1.88
24.30
1.88
5.55
48
1.551
FCF / Net incomex
1.276
1.146
1.029
1.082
1.194
1.153
1.161
1.046
1.032
0.926
0.975
1.046
1.114
25
20.59
ROIC%
9.74
11.46
11.46
13.91
12.05
13.48
11.26
13.90
15.29
13.97
10.79
13.90
12.77
93
10.22
Return on equity%
15.56
12.89
14.86
15.71
17.16
14.18
14.09
16.41
14.00
16.15
7.13
14.18
15.21
44
2.56
Return on assets%
19.87
18.95
17.92
16.58
18.41
18.36
18.32
18.63
16.23
16.63
16.61
18.32
18.34
62
174.95
EPS¥
363.11
394.55
398.09
447.93
410.27
458.74
465.56
418.59
455.01
427.27
190.58
0.82%
2.26%
—
12.49
EPS growth%
0.40
0.40
0.40
0.40
0.40
3.39
2.91
4.65
6.13
7.39
12.39
4.65
1.66
55
137.76
Bookvalue per sh¥
280.42
312.38
335.15
365.30
359.83
371.54
432.80
520.40
592.82
681.81
361.12
13.64%
9.06%
—
212.29
FCF per share¥
556.74
653.46
754.71
795.44
895.76
1,013
1,075
1,062
1,074
1,067
350.78
3.55%
6.72%
—
300.57
Dividend per sh¥
379.19
416.94
472.32
457.25
498.83
471.90
538.87
586.13
611.66
707.59
105.15
7.24%
5.93%
—
24.57
Div yield (avg)%
6.85
5.11
2.27
4.88
2.54
2.17
2.17
0.41
1.10
0.40
12.11
1.10
2.22
47
19.77
Payout ratio%
16.60
16.21
16.33
14.58
12.57
11.01
8.68
9.65
10.31
8.12
28.53
9.65
11.79
37
8.018
Shares (diluted)M
9.433
8.796
7.772
8.728
9.261
8.303
8.194
7.479
7.453
7.951
8.204
(3.00%)
(0.65%)
60
11.87
Buyback yield%
12.21
11.86
12.53
15.06
13.37
12.29
13.84
12.15
10.30
10.79
7.69
12.15
12.25
5
1.618
D/E ratiox
1.874
1.860
1.839
2.062
2.091
2.334
2.525
2.767
2.526
2.402
1.187
2.525
2.213
47
1.398
Enterprise value¥B
2.818
2.515
2.326
2.454
2.309
2.299
2.393
2.417
2.556
2.271
2.612
(0.33%)
(2.27%)
13
0.945
LT debt¥B
2.909
2.624
2.532
2.522
2.170
2.150
1.929
1.709
1.780
1.733
1.640
(4.39%)
(5.73%)
21
Revenue
¥3.126B
0.67%
1.00×
Cost of revenue
¥1.942B
0.89%
1.02×
Operating expenses
¥403.5M
(0.40%)
0.90×
Property and equipment
15.51%
Spread over hurdle
40.77%