2.495
Revenue¥B
7.715
7.855
7.710
7.708
7.591
7.656
7.665
7.605
7.546
7.630
2.777
0.10%
(0.09%)
17
14.54
Revenue growth%
16.79
18.17
16.82
19.54
20.67
18.80
21.08
21.43
21.35
22.42
6.66
21.35
20.11
43
7.67
Gross margin%
27.00
27.63
27.42
28.64
27.10
28.72
26.61
24.48
24.93
25.95
21.93
25.95
27.05
36
15.34
Operating margin%
13.20
14.08
14.93
15.20
13.67
11.41
11.73
13.00
12.60
14.85
4.45
12.60
13.43
56
9.58
Net margin%
27.09
27.71
29.75
31.09
30.88
33.04
35.06
34.07
33.74
35.90
14.90
34.07
32.07
26
27.29
P/E ratio (avg)x
53.24
55.37
59.79
62.91
71.66
73.17
83.13
91.27
107.5
114.1
13.33
91.27
72.41
57
21.12
EV/EBITx
32.36
35.37
40.27
40.09
45.43
46.58
52.41
57.57
58.38
67.63
16.35
57.57
46.00
62
17.34
FCF yield (avg)%
6.36
5.32
4.17
4.16
1.69
0.40
2.18
0.40
3.37
5.02
17.84
2.18
3.76
64
10.93
FCF margin%
21.90
20.78
18.27
17.30
15.36
16.74
17.30
17.55
16.26
16.59
14.03
16.74
17.30
60
1.703
FCF / Net incomex
1.690
1.826
1.740
1.919
1.810
1.888
1.926
2.205
2.355
2.503
0.823
2.205
1.904
37
22.78
ROIC%
30.04
32.74
32.14
30.86
31.97
31.60
30.01
32.79
31.65
34.50
14.78
31.65
31.81
37
26.94
Return on equity%
26.26
23.35
26.06
28.93
30.29
30.16
30.21
29.87
27.16
24.41
13.37
29.87
28.05
32
21.21
Return on assets%
25.05
27.68
25.75
25.23
24.84
22.75
24.83
22.96
23.72
25.29
5.85
23.72
24.95
80
50.42
EPS¥
56.11
61.61
62.98
69.06
74.60
76.06
75.89
90.58
104.75
115.10
51.58
9.06%
8.42%
—
28.83
EPS growth%
19.27
20.74
18.99
21.95
24.10
23.77
24.01
24.70
24.64
26.42
17.00
24.64
23.89
60
78.03
Bookvalue per sh¥
28.23
31.41
36.89
38.12
38.93
41.64
46.72
53.39
62.45
72.14
65.33
13.13%
9.52%
—
26.69
FCF per share¥
30.22
29.89
32.09
33.48
30.84
31.84
32.95
35.35
32.87
31.41
38.04
0.36%
(0.51%)
—
63.73
Dividend per sh¥
50.38
51.40
52.23
56.46
55.90
54.27
63.30
60.60
60.82
70.53
62.39
4.76%
4.88%
—
28.93
Div yield (avg)%
8.32
8.63
7.15
9.78
11.80
9.41
10.71
12.39
9.44
8.71
26.74
9.44
9.42
90
27.92
Payout ratio%
21.70
20.84
20.38
19.80
17.27
18.17
16.68
17.20
14.50
12.49
19.32
16.68
17.72
84
53.65
Shares (diluted)M
95.76
100.8
111.9
117.9
120.4
130.2
136.4
153.1
168.4
193.9
54.77
9.99%
9.17%
18
14.49
Buyback yield%
6.89
6.25
7.26
4.51
4.27
6.82
8.49
5.71
8.26
5.97
2.98
6.82
6.53
34
0.788
D/E ratiox
2.019
2.114
2.119
2.259
2.272
2.572
2.867
3.190
3.155
3.112
1.616
3.112
2.422
40
7.518
Enterprise value¥B
7.182
7.939
7.269
7.205
7.160
7.255
7.430
8.086
8.019
7.572
9.151
1.13%
1.54%
17
0.852
LT debt¥B
1.326
1.319
1.373
1.334
1.289
1.233
1.237
1.238
1.130
1.169
7.042
(1.93%)
(1.48%)
90
Revenue
¥7.630B
(0.09%)
1.00×
Cost of revenue
¥4.605B
0.06%
1.02×
Operating expenses
¥1.175B
(0.71%)
0.94×
Property and equipment
17.83%
Spread over hurdle
56.99%