1.973
Revenue¥B
4.583
4.764
4.744
4.832
4.938
5.114
5.187
5.203
5.265
5.389
2.153
1.77%
1.85%
26
21.25
Revenue growth%
12.62
15.55
15.02
15.60
17.41
15.38
16.07
15.18
15.61
18.42
2.28
15.61
15.57
34
21.13
Gross margin%
20.57
23.06
24.06
24.91
26.79
28.88
31.85
28.92
31.45
32.38
21.36
31.45
27.84
33
6.70
Operating margin%
15.42
13.62
15.17
17.55
16.23
18.85
18.92
21.17
19.57
18.54
18.73
18.92
18.04
64
9.80
Net margin%
4.01
5.91
7.19
7.64
5.30
3.01
0.40
0.40
0.40
1.25
24.93
0.40
3.51
91
30.53
P/E ratio (avg)x
22.58
27.40
27.59
31.09
30.59
32.16
34.17
38.24
46.29
55.29
25.41
38.24
31.63
68
13.99
EV/EBITx
21.17
23.52
22.60
22.44
25.12
24.03
23.72
25.22
26.10
24.51
27.92
24.51
23.87
26
8.74
FCF yield (avg)%
9.43
10.98
8.22
5.82
8.72
5.75
6.76
7.42
8.48
9.32
27.66
7.42
8.35
44
20.53
FCF margin%
29.34
31.99
31.85
33.78
32.72
35.49
38.49
38.96
39.27
38.95
24.86
38.95
34.63
71
1.297
FCF / Net incomex
1.889
1.987
1.957
2.043
2.311
2.351
2.601
2.982
2.847
3.341
1.482
2.847
2.331
41
8.08
ROIC%
22.63
20.25
21.07
22.94
20.51
17.70
18.66
21.43
23.07
20.70
7.01
20.70
20.89
46
8.77
Return on equity%
2.37
3.38
3.36
4.94
7.57
9.64
8.86
10.44
11.20
12.04
16.46
10.44
8.21
80
4.81
Return on assets%
4.78
7.11
8.09
6.07
4.94
4.40
3.18
5.51
5.97
8.86
2.39
5.51
5.74
76
166.29
EPS¥
211.83
205.52
215.85
226.46
245.30
278.79
323.65
381.06
404.59
479.51
180.14
14.35%
10.06%
—
14.24
EPS growth%
12.08
14.21
11.45
13.94
11.43
11.74
9.31
11.39
10.66
12.58
20.25
11.39
11.59
37
524.06
Bookvalue per sh¥
1,017
1,107
1,257
1,379
1,510
1,750
1,828
1,889
1,857
1,822
402.24
3.83%
7.61%
—
670.85
FCF per share¥
625.39
639.60
700.57
800.18
890.75
958.02
1,091
1,109
1,068
1,192
303.80
5.99%
6.26%
—
811.37
Dividend per sh¥
370.38
386.08
426.55
414.76
395.73
411.95
431.73
449.93
482.08
468.91
704.82
3.45%
2.22%
—
12.17
Div yield (avg)%
5.86
7.94
6.64
9.15
8.59
7.26
8.19
7.81
10.45
11.09
2.66
8.19
8.07
86
29.98
Payout ratio%
19.42
17.72
16.14
19.09
17.46
18.84
21.24
24.17
23.08
23.77
3.69
23.08
19.26
8
4.578
Shares (diluted)M
8.089
8.392
9.453
10.84
13.12
13.80
16.69
17.69
20.01
20.49
4.520
9.32%
10.67%
56
14.87
Buyback yield%
23.47
26.23
26.75
28.66
28.72
31.02
30.89
33.13
32.55
35.50
26.46
32.55
29.80
73
1.564
D/E ratiox
0.334
0.361
0.415
0.463
0.452
0.499
0.529
0.522
0.602
0.637
1.239
0.529
0.481
68
1.826
Enterprise value¥B
3.409
4.089
4.757
5.516
5.717
6.289
7.222
7.256
7.947
9.370
3.451
10.39%
11.45%
33
0.470
LT debt¥B
2.653
2.931
2.709
2.697
2.569
2.931
2.947
3.343
3.772
4.186
3.044
10.26%
4.39%
65
Revenue
¥5.389B
1.85%
1.00×
Cost of revenue
¥2.511B
2.21%
1.04×
Operating expenses
¥1.215B
1.43%
0.96×
Property and equipment
18.02%
Spread over hurdle
(0.79%)