2.714
Revenue¥B
5.740
5.910
5.906
6.098
6.301
6.402
6.482
6.684
6.936
6.933
3.025
1.93%
1.89%
76
26.28
Revenue growth%
17.63
19.33
16.50
14.08
11.28
9.70
8.81
8.06
5.26
2.31
23.31
8.06
10.49
60
27.60
Gross margin%
24.58
22.61
22.22
25.12
25.85
23.54
20.90
18.51
18.90
17.01
22.94
18.90
22.42
48
18.54
Operating margin%
24.64
22.27
19.52
17.26
14.80
17.75
15.58
14.36
13.52
16.03
11.91
15.58
16.65
23
5.75
Net margin%
5.89
6.19
5.69
3.88
3.70
3.99
2.95
2.55
2.09
3.00
14.49
2.95
3.79
54
32.82
P/E ratio (avg)x
33.39
29.92
27.74
29.76
30.59
32.34
31.79
35.37
36.29
33.37
29.98
33.37
32.06
81
14.34
EV/EBITx
15.67
14.76
13.97
12.03
11.76
10.75
9.217
8.726
7.614
7.707
11.98
8.726
11.26
20
4.27
FCF yield (avg)%
26.90
28.25
28.78
26.55
28.41
29.82
32.08
31.96
34.00
32.45
7.28
32.08
29.30
64
4.40
FCF margin%
26.56
25.35
27.09
25.38
22.60
24.53
26.56
25.50
25.77
25.82
28.39
25.77
25.63
18
1.631
FCF / Net incomex
2.354
2.397
2.398
2.810
2.999
3.236
3.427
3.927
4.271
4.510
1.095
3.927
3.118
74
21.73
ROIC%
26.41
27.81
25.41
24.46
26.11
24.05
26.48
28.44
30.81
33.20
28.31
28.44
26.44
25
23.45
Return on equity%
31.72
29.50
29.62
29.80
31.99
34.91
36.26
36.14
33.93
35.91
12.36
35.91
32.96
25
17.48
Return on assets%
2.44
1.68
0.40
1.25
3.90
1.20
0.40
2.24
1.60
0.40
22.65
1.20
1.42
92
119.02
EPS¥
91.02
88.41
90.31
91.26
105.55
120.01
129.93
147.09
157.57
157.59
121.53
8.35%
5.85%
—
19.32
EPS growth%
15.38
15.52
16.43
19.39
19.88
22.56
23.30
23.76
23.19
26.05
2.01
23.30
21.22
85
232.88
Bookvalue per sh¥
204.32
241.57
268.79
269.15
320.87
317.76
338.40
334.30
343.11
397.11
39.16
4.36%
7.67%
—
243.69
FCF per share¥
95.17
89.90
78.69
84.07
73.02
71.09
64.49
63.83
64.06
69.47
72.19
(0.99%)
(3.61%)
—
51.82
Dividend per sh¥
208.29
182.07
163.91
178.64
175.94
186.42
162.08
139.40
119.84
121.63
148.19
(7.12%)
(4.68%)
—
2.19
Div yield (avg)%
27.32
28.69
30.49
31.55
30.20
30.01
32.76
33.42
35.06
37.96
14.95
33.42
31.02
55
20.87
Payout ratio%
17.07
15.29
17.16
14.19
11.87
12.79
15.47
15.09
15.95
15.37
4.78
15.37
15.33
79
7.019
Shares (diluted)M
7.987
7.488
8.747
9.388
10.49
11.06
12.91
14.29
16.31
17.00
6.869
10.13%
7.25%
45
8.59
Buyback yield%
9.07
8.69
9.81
12.52
12.38
11.21
10.03
11.73
9.46
10.19
25.43
10.19
10.11
88
0.853
D/E ratiox
2.204
2.383
2.510
2.728
2.976
3.071
3.141
3.340
3.804
4.099
1.353
3.340
3.023
52
2.910
Enterprise value¥B
5.426
5.781
5.976
6.679
7.077
7.022
7.435
7.528
7.206
8.162
2.718
2.89%
5.10%
31
1.284
LT debt¥B
1.438
1.550
1.722
1.720
1.786
1.865
2.155
2.084
2.001
1.886
1.315
1.10%
3.13%
56
Revenue
¥6.933B
1.89%
1.00×
Cost of revenue
¥3.698B
1.84%
0.99×
Operating expenses
¥1.361B
1.80%
0.99×
Property and equipment
17.31%
Goodwill & intangibles
15.27%
Spread over hurdle
12.62%