8.681
Revenue¥B
10.62
10.45
10.62
10.74
10.99
11.08
11.14
11.31
11.27
11.29
9.450
0.56%
0.72%
7
10.78
Revenue growth%
18.53
19.43
22.03
21.27
22.90
24.94
22.54
25.42
27.76
28.21
7.04
25.42
22.72
20
27.33
Gross margin%
8.84
8.85
8.40
11.13
10.30
7.52
9.83
9.30
11.58
9.33
23.84
9.33
9.32
76
15.17
Operating margin%
25.60
24.74
22.84
23.03
22.35
22.20
22.57
20.49
17.98
18.92
24.76
20.49
22.46
21
12.83
Net margin%
23.13
23.84
25.41
26.23
24.02
26.27
29.10
30.69
32.01
34.08
22.82
30.69
26.25
58
24.95
P/E ratio (avg)x
55.30
52.78
50.98
57.37
64.05
69.71
73.32
73.78
77.36
81.21
22.84
73.78
66.88
48
29.51
EV/EBITx
51.88
50.68
49.26
46.35
48.55
47.44
55.18
51.71
50.61
57.57
12.93
51.71
50.64
34
24.93
FCF yield (avg)%
4.60
3.54
2.60
1.65
4.19
1.69
0.40
2.27
2.66
5.35
2.47
2.27
2.63
55
5.69
FCF margin%
13.57
14.71
16.77
16.22
13.53
13.75
13.36
10.81
10.67
13.63
16.54
13.36
13.60
11
0.302
FCF / Net incomex
0.345
0.369
0.415
0.441
0.430
0.516
0.577
0.660
0.732
0.873
0.525
0.660
0.479
48
11.23
ROIC%
16.71
19.45
19.43
18.76
19.95
19.99
22.43
20.37
21.37
20.71
14.88
20.71
19.97
50
5.85
Return on equity%
2.61
1.05
4.02
6.86
6.14
5.45
4.09
4.57
4.47
2.00
20.12
4.47
4.28
44
21.63
Return on assets%
30.76
32.25
31.51
32.48
34.78
32.97
34.73
34.07
35.08
32.72
10.16
34.07
32.85
73
72.72
EPS¥
188.01
201.84
200.53
200.34
221.19
257.14
264.98
293.27
328.32
384.24
77.28
11.68%
7.50%
—
11.86
EPS growth%
7.97
7.02
7.49
5.11
5.56
7.60
5.47
7.32
6.68
7.98
20.28
7.32
7.17
22
160.35
Bookvalue per sh¥
133.38
148.24
160.59
166.04
146.56
140.76
138.12
132.94
132.46
123.48
99.67
(3.37%)
0.18%
—
155.28
FCF per share¥
100.08
120.94
131.84
147.03
150.33
165.20
163.81
186.43
183.09
195.67
178.64
5.41%
8.68%
—
86.97
Dividend per sh¥
230.23
212.93
201.93
225.49
220.12
218.98
219.68
240.98
268.92
295.84
104.23
6.09%
2.45%
—
22.35
Div yield (avg)%
23.02
20.70
22.16
24.14
24.43
26.32
27.19
30.19
33.19
32.19
22.76
30.19
25.37
48
4.21
Payout ratio%
17.91
20.35
22.66
20.60
17.69
14.72
16.84
17.61
17.71
15.85
27.52
16.84
17.70
6
36.18
Shares (diluted)M
43.72
43.66
40.51
37.13
33.85
34.49
33.52
36.52
38.96
35.55
37.22
0.98%
(2.67%)
40
7.40
Buyback yield%
18.71
17.48
19.57
18.01
16.94
19.29
20.45
22.28
25.28
24.32
13.51
22.28
19.43
8
0.703
D/E ratiox
1.714
1.932
2.072
2.011
2.207
2.318
2.239
2.529
2.404
2.565
0.363
2.404
2.223
76
9.924
Enterprise value¥B
10.45
9.650
8.830
8.071
7.798
8.165
9.175
8.193
8.982
8.692
8.510
2.19%
(2.70%)
88
2.752
LT debt¥B
9.633
8.899
9.257
9.953
10.46
10.49
9.210
9.678
9.065
10.05
13.22
(0.78%)
0.71%
94
Revenue
¥11.29B
0.72%
1.00×
Cost of revenue
¥7.506B
0.65%
0.99×
Operating expenses
¥1.351B
1.62%
1.09×
Property and equipment
17.79%
Spread over hurdle
16.01%