9.120
Revenue¥B
9.503
10.28
11.03
11.95
12.46
13.45
14.21
15.33
16.64
17.97
9.761
7.60%
7.00%
52
29.70
Revenue growth%
21.10
18.36
17.13
14.54
12.98
15.51
15.22
13.50
14.83
12.23
9.98
14.83
15.03
62
25.42
Gross margin%
10.58
10.45
10.93
11.93
11.45
12.81
10.32
7.62
7.36
9.98
28.41
9.98
10.51
49
28.75
Operating margin%
0.84
0.40
0.61
0.40
1.54
0.40
0.70
0.40
0.40
1.91
6.58
0.40
0.50
61
12.22
Net margin%
26.44
26.41
26.60
26.00
28.94
28.26
28.80
27.30
25.54
23.28
25.43
27.30
26.52
43
20.42
P/E ratio (avg)x
22.49
22.44
20.29
19.46
19.00
20.42
21.23
21.95
20.15
20.23
20.34
20.42
20.36
84
13.82
EV/EBITx
48.60
54.81
60.54
63.71
72.45
77.43
88.27
96.46
101.7
114.5
8.657
96.46
74.94
82
26.71
FCF yield (avg)%
11.81
14.75
16.69
13.75
16.61
17.86
14.88
15.56
13.85
14.94
17.03
14.94
14.91
11
7.82
FCF margin%
22.68
24.11
24.15
25.76
24.00
26.45
25.69
23.12
23.73
21.89
5.68
23.73
24.05
89
1.610
FCF / Net incomex
0.329
0.341
0.308
0.285
0.296
0.316
0.315
0.316
0.292
0.300
0.616
0.315
0.311
72
11.90
ROIC%
27.25
25.65
24.12
25.86
27.23
28.62
27.50
30.08
31.15
29.77
16.16
29.77
27.37
58
15.99
Return on equity%
8.63
6.50
7.36
6.05
5.43
5.66
5.43
4.78
7.20
8.58
13.81
5.66
6.27
12
15.99
Return on assets%
6.92
6.59
7.57
5.57
6.05
3.76
5.66
7.45
10.07
8.80
4.78
7.45
6.75
35
286.19
EPS¥
126.44
126.48
137.28
146.16
163.74
177.88
202.52
208.47
245.47
260.75
310.22
9.75%
8.94%
—
19.69
EPS growth%
19.74
21.59
21.72
23.17
25.07
23.45
25.26
24.40
24.39
24.37
23.34
24.39
23.91
78
205.00
Bookvalue per sh¥
134.40
128.01
115.05
113.98
117.75
121.27
126.46
130.18
130.89
125.08
269.34
1.22%
(1.89%)
—
289.11
FCF per share¥
345.31
348.85
393.52
400.61
401.67
419.07
438.34
478.03
551.95
609.93
54.56
8.71%
7.63%
—
79.63
Dividend per sh¥
59.44
61.37
59.02
57.44
65.42
72.28
79.41
91.80
93.19
105.74
252.78
10.08%
6.46%
—
23.16
Div yield (avg)%
22.45
23.93
24.05
21.17
18.95
19.76
19.03
18.55
17.70
17.81
19.48
18.55
19.40
70
12.20
Payout ratio%
19.64
17.60
14.88
15.22
12.77
10.76
12.62
14.83
13.38
11.40
18.51
12.62
14.11
13
37.90
Shares (diluted)M
36.67
38.67
42.46
40.16
45.03
43.20
48.66
55.13
60.15
60.81
37.30
6.19%
5.75%
93
19.45
Buyback yield%
24.45
27.02
28.47
27.94
25.03
26.65
26.11
26.00
27.14
29.05
8.65
26.65
26.83
47
0.579
D/E ratiox
0.099
0.099
0.113
0.130
0.126
0.115
0.130
0.129
0.137
0.143
0.254
0.130
0.127
58
1.603
Enterprise value¥B
25.14
28.96
31.12
36.74
42.72
45.15
53.25
56.39
64.84
76.40
16.01
12.33%
13.47%
10
17.42
LT debt¥B
15.95
18.65
21.56
21.52
22.78
22.84
24.48
28.33
30.87
30.89
13.82
6.28%
6.44%
30
Revenue
¥17.97B
7.00%
1.00×
Cost of revenue
¥11.28B
7.00%
1.00×
Operating expenses
¥4.254B
7.05%
1.00×
Property and equipment
15.62%
Spread over hurdle
(1.67%)