80.06
Revenue¥B
61.58
65.91
72.50
78.27
84.81
93.44
100.5
107.5
116.1
127.1
87.13
8.43%
8.22%
75
12.62
Revenue growth%
8.33
6.62
9.39
9.89
10.74
11.52
10.77
8.14
8.61
10.26
11.22
10.26
9.64
84
17.28
Gross margin%
24.78
24.76
22.14
19.16
17.94
20.29
22.22
23.49
21.79
23.88
8.21
22.22
22.18
94
28.94
Operating margin%
7.65
6.95
7.08
6.09
6.11
4.76
4.24
6.09
7.47
7.95
4.07
6.09
6.53
46
16.02
Net margin%
7.86
6.09
4.85
7.40
8.29
6.35
5.97
3.71
3.16
0.40
6.94
3.71
6.03
51
18.25
P/E ratio (avg)x
16.90
20.20
19.88
22.33
25.89
30.91
33.61
37.75
39.65
40.23
21.95
37.75
28.40
63
19.02
EV/EBITx
25.74
22.62
23.81
24.97
23.24
23.43
21.01
21.74
21.72
21.80
19.72
21.74
22.93
59
13.02
FCF yield (avg)%
16.93
15.48
16.10
15.98
18.05
20.95
22.79
21.92
24.69
23.31
27.87
22.79
19.50
8
6.21
FCF margin%
11.70
9.80
8.61
9.33
7.51
5.43
3.61
6.19
4.98
6.42
23.25
5.43
6.97
40
0.643
FCF / Net incomex
0.772
0.782
0.677
0.623
0.566
0.536
0.518
0.491
0.510
0.462
0.838
0.510
0.551
27
10.50
ROIC%
30.42
29.20
31.90
33.04
32.17
34.64
31.75
33.53
33.24
34.77
7.49
33.53
32.60
69
20.56
Return on equity%
10.69
10.48
12.92
15.87
16.25
15.50
17.34
16.77
15.00
16.57
29.89
16.57
15.69
39
24.92
Return on assets%
21.84
22.64
22.33
22.46
23.61
25.84
28.58
31.11
32.68
31.78
17.52
31.11
24.73
59
520.94
EPS¥
330.94
337.96
340.44
341.59
326.84
349.74
385.33
427.82
409.36
480.72
548.68
8.02%
4.08%
—
16.23
EPS growth%
20.44
22.92
25.63
24.66
24.09
25.57
27.79
28.46
26.64
27.56
16.89
27.56
25.60
85
482.06
Bookvalue per sh¥
639.08
743.07
841.99
823.89
878.97
922.74
995.33
1,041
1,025
1,208
153.98
6.56%
7.64%
—
535.50
FCF per share¥
451.97
420.99
400.02
346.86
335.69
289.22
278.60
290.58
272.06
255.10
284.89
(5.34%)
(5.02%)
—
495.16
Dividend per sh¥
194.10
207.11
208.82
232.32
263.63
297.22
329.95
338.19
366.39
425.18
356.73
10.03%
7.96%
—
10.14
Div yield (avg)%
5.30
2.44
4.12
1.55
0.94
2.05
0.40
0.60
2.27
0.78
20.54
0.78
1.80
72
28.34
Payout ratio%
21.04
22.22
22.36
22.50
23.34
20.46
22.81
22.98
24.28
24.86
2.90
22.98
22.65
89
134.2
Shares (diluted)M
153.3
139.4
150.8
159.2
172.3
163.0
171.6
158.7
164.5
175.4
139.9
0.35%
1.90%
55
17.29
Buyback yield%
24.08
27.06
28.79
28.71
25.95
28.04
30.89
32.89
33.77
36.43
13.17
32.89
28.75
12
1.658
D/E ratiox
2.090
2.043
1.989
1.812
2.037
2.100
2.231
2.160
2.085
2.315
1.486
2.160
2.088
72
141.8
Enterprise value¥B
212.1
248.4
274.9
299.1
289.9
303.9
324.5
352.3
389.0
454.2
80.74
9.40%
9.45%
80
93.93
LT debt¥B
50.76
58.89
60.86
60.83
61.88
64.72
67.66
75.70
74.14
82.93
136.2
6.03%
5.90%
25
Revenue
¥127.1B
8.22%
1.00×
Cost of revenue
¥88.11B
8.12%
0.99×
Operating expenses
¥22.73B
8.36%
1.01×
Property and equipment
13.57%
Spread over hurdle
(5.46%)