4.573
Revenue¥B
5.100
5.294
5.518
5.567
5.682
5.713
5.726
5.877
6.131
6.125
5.085
1.51%
2.12%
85
3.14
Revenue growth%
5.51
7.99
6.50
7.07
4.70
2.81
1.12
2.53
1.24
3.71
21.61
2.53
4.21
89
2.46
Gross margin%
6.91
7.31
5.00
4.75
2.83
4.85
3.28
1.47
3.56
3.43
22.49
3.43
4.16
34
15.00
Operating margin%
30.22
32.26
32.68
33.56
35.66
37.46
36.02
34.73
36.04
36.22
22.86
36.04
35.19
59
26.31
Net margin%
11.50
12.05
9.73
12.24
9.85
7.46
5.03
6.94
7.45
6.65
6.27
6.94
8.59
86
35.02
P/E ratio (avg)x
7.496
8.207
8.237
7.518
7.034
6.639
6.327
7.042
7.678
8.307
32.22
7.042
7.507
25
7.035
EV/EBITx
32.24
35.14
35.70
33.23
29.04
25.47
25.88
24.15
20.76
20.30
15.29
24.15
27.46
44
29.83
FCF yield (avg)%
18.37
20.95
22.97
24.45
24.72
27.46
25.08
26.91
26.34
24.11
11.41
26.34
24.59
74
6.16
FCF margin%
15.22
13.31
13.69
16.36
15.89
16.46
16.49
18.11
19.37
17.11
4.69
17.11
16.41
65
1.107
FCF / Net incomex
1.483
1.328
1.320
1.428
1.494
1.484
1.384
1.318
1.196
1.106
0.830
1.318
1.356
36
7.40
ROIC%
14.48
12.96
11.44
10.81
10.71
12.25
13.07
12.77
10.26
7.59
12.60
12.25
11.84
79
24.32
Return on equity%
22.07
20.57
19.75
20.37
18.34
17.92
17.56
14.62
14.12
13.49
2.88
14.62
18.13
16
20.64
Return on assets%
5.57
4.86
6.91
6.40
4.52
6.11
6.31
7.03
5.68
3.78
7.73
6.11
5.89
82
59.53
EPS¥
283.40
319.53
376.15
357.12
379.28
448.55
437.86
496.40
472.56
529.82
66.54
6.91%
8.25%
—
17.42
EPS growth%
23.28
25.88
23.54
22.02
20.22
20.23
20.14
18.35
15.86
17.50
22.90
18.35
20.23
36
69.13
Bookvalue per sh¥
121.46
126.39
140.80
134.02
134.67
138.61
153.07
174.35
175.83
204.74
130.79
8.74%
6.85%
—
117.04
FCF per share¥
52.59
54.29
58.42
65.97
71.87
73.84
84.23
78.56
90.03
95.33
151.06
5.81%
6.39%
—
87.52
Dividend per sh¥
21.38
20.03
20.38
19.92
20.81
19.49
19.43
19.06
18.88
16.88
82.19
(4.10%)
(3.32%)
—
19.66
Div yield (avg)%
14.49
15.26
13.81
14.50
16.94
16.68
13.70
13.60
15.05
15.59
5.51
15.05
14.78
39
23.01
Payout ratio%
7.03
4.57
3.66
5.58
8.58
11.05
14.01
13.15
11.05
9.88
14.99
11.05
9.23
64
28.91
Shares (diluted)M
27.38
23.51
22.66
19.53
18.80
16.59
17.19
17.29
17.99
19.44
28.30
0.67%
(4.60%)
32
25.22
Buyback yield%
22.67
24.41
23.61
26.50
27.76
28.09
28.62
30.97
31.83
31.44
12.62
30.97
27.93
81
0.928
D/E ratiox
1.004
1.074
1.064
1.128
1.212
1.174
1.306
1.358
1.267
1.110
0.245
1.267
1.151
61
2.798
Enterprise value¥B
7.753
7.421
8.629
10.12
11.83
12.98
14.37
14.35
14.22
16.89
3.595
7.37%
9.44%
85
5.275
LT debt¥B
3.570
3.510
3.847
3.793
3.883
3.702
3.545
3.518
3.235
3.383
0.923
(2.72%)
(0.07%)
75
Revenue
¥6.125B
2.12%
1.00×
Cost of revenue
¥3.968B
2.18%
1.01×
Operating expenses
¥1.281B
1.89%
0.98×
Property and equipment
17.19%
Goodwill & intangibles
15.63%
Spread over hurdle
25.97%