8.645
Revenue¥B
16.74
17.67
19.35
21.28
23.03
24.26
25.57
27.15
29.59
32.47
9.626
7.11%
7.74%
78
4.31
Revenue growth%
27.88
25.80
26.14
25.85
27.59
28.07
30.78
31.26
30.14
31.53
10.32
30.78
27.97
11
17.88
Gross margin%
18.52
21.06
21.35
22.96
21.58
18.93
21.47
18.90
17.33
17.43
29.76
18.90
20.00
58
17.18
Operating margin%
8.13
9.60
10.79
13.53
16.05
14.92
13.50
15.67
16.73
18.78
29.30
15.67
14.23
91
6.53
Net margin%
20.27
18.71
21.34
18.48
19.18
20.00
19.71
17.34
20.12
19.28
13.25
19.71
19.49
27
15.59
P/E ratio (avg)x
33.42
32.78
32.70
37.17
41.28
43.19
46.85
50.59
54.63
52.77
31.84
50.59
42.23
17
20.63
EV/EBITx
14.38
12.25
12.46
12.70
12.99
12.76
12.69
12.10
11.73
10.59
22.73
12.10
12.57
73
12.74
FCF yield (avg)%
24.42
25.07
26.05
26.99
27.82
29.66
29.95
28.05
26.00
24.09
3.24
28.05
26.52
80
19.68
FCF margin%
18.06
19.23
20.88
22.52
21.89
23.43
21.93
22.71
20.95
21.54
5.21
21.93
21.71
21
0.489
FCF / Net incomex
0.566
0.614
0.657
0.766
0.809
0.932
1.011
0.953
1.025
1.007
0.922
1.007
0.871
15
8.84
ROIC%
7.97
8.26
6.30
4.15
1.39
2.56
4.95
6.68
6.29
3.88
3.48
4.95
5.62
52
23.17
Return on equity%
7.11
4.46
7.34
9.18
11.56
13.41
11.98
9.52
6.53
6.69
6.46
9.52
8.26
77
24.76
Return on assets%
2.01
4.16
5.65
3.07
1.70
2.16
3.09
0.67
0.40
2.40
21.89
2.16
2.28
31
239.61
EPS¥
406.17
485.04
490.79
574.38
648.19
754.92
794.49
869.00
1,014
1,067
261.72
10.48%
11.80%
—
24.84
EPS growth%
15.68
16.31
16.36
17.98
18.63
16.19
16.93
15.31
12.88
14.03
21.37
15.31
16.25
40
107.62
Bookvalue per sh¥
216.49
207.66
221.94
240.84
251.50
281.07
279.99
288.38
337.03
375.68
84.50
8.36%
6.78%
—
91.44
FCF per share¥
270.75
286.65
270.45
275.11
303.72
286.81
288.82
274.01
269.87
270.41
353.19
(2.30%)
0.83%
—
350.28
Dividend per sh¥
439.55
410.27
401.43
401.53
408.30
415.96
475.98
488.47
467.33
523.74
118.86
5.11%
3.02%
—
25.95
Div yield (avg)%
18.34
15.88
17.51
18.25
20.90
22.17
24.76
22.18
23.53
23.42
26.23
23.42
21.53
52
28.64
Payout ratio%
29.60
31.03
30.89
33.78
35.75
36.71
34.27
32.38
33.35
33.74
26.05
33.74
33.54
50
99.01
Shares (diluted)M
127.5
124.0
141.3
166.6
193.1
191.0
223.0
262.6
259.8
303.5
97.64
9.47%
8.65%
12
23.62
Buyback yield%
30.98
32.78
35.65
37.80
35.95
36.41
37.12
35.30
34.22
35.17
2.56
35.30
35.48
66
0.133
D/E ratiox
0.921
0.941
0.921
0.925
0.968
1.016
0.899
0.831
0.756
0.695
1.140
0.831
0.921
81
33.24
Enterprise value¥B
17.53
17.24
18.65
18.16
16.99
16.45
16.21
16.34
14.86
13.27
15.79
(4.83%)
(2.24%)
82
4.487
LT debt¥B
1.693
1.479
1.485
1.302
1.278
1.256
1.245
1.089
0.971
0.884
11.99
(7.12%)
(5.76%)
92
Revenue
¥32.47B
7.74%
1.00×
Cost of revenue
¥19.79B
7.42%
0.97×
Operating expenses
¥4.024B
8.91%
1.11×
Property and equipment
17.62%
Goodwill & intangibles
15.66%
Return on capital
167.05%
Spread over hurdle
161.42%