0.629
Revenue¥B
6.103
6.739
7.424
7.960
8.716
9.434
10.29
11.33
12.04
12.91
0.691
8.18%
8.82%
86
8.83
Revenue growth%
3.02
5.72
4.23
2.63
4.41
2.73
4.86
6.27
4.00
1.77
6.47
4.00
4.11
25
26.60
Gross margin%
28.70
27.18
27.06
27.44
28.20
27.84
26.10
24.20
23.98
25.46
10.65
25.46
27.12
64
20.31
Operating margin%
11.24
11.82
9.92
11.63
12.37
10.92
12.74
12.16
10.09
13.09
5.64
12.16
11.72
23
16.69
Net margin%
7.89
7.02
9.75
12.05
13.37
16.12
16.95
14.52
16.08
17.87
29.07
16.12
13.94
9
20.12
P/E ratio (avg)x
10.21
10.39
11.88
12.48
13.15
15.34
16.18
16.14
16.34
16.34
32.56
16.18
14.25
12
31.35
EV/EBITx
53.96
60.65
62.63
74.47
80.04
90.24
91.88
91.94
105.3
117.2
18.61
91.94
85.14
39
11.89
FCF yield (avg)%
28.23
29.03
27.48
29.95
30.77
31.60
28.84
30.84
32.00
29.68
7.12
30.84
29.81
61
24.23
FCF margin%
16.83
18.88
21.69
22.58
24.07
25.99
23.77
22.44
24.23
24.81
26.19
24.23
23.18
50
0.190
FCF / Net incomex
2.386
2.644
2.998
3.206
3.627
3.737
4.053
4.206
4.143
4.459
0.800
4.143
3.682
73
8.66
ROIC%
6.39
3.91
3.01
3.67
4.99
6.24
4.86
5.85
6.55
4.20
24.98
5.85
4.93
85
12.08
Return on equity%
13.85
13.69
10.89
12.00
14.75
16.72
14.84
12.40
14.39
16.21
12.45
14.84
14.12
21
22.65
Return on assets%
10.73
10.26
9.32
8.71
7.80
5.96
6.19
3.45
1.00
0.40
18.71
3.45
7.00
54
289.33
EPS¥
493.47
498.03
534.71
585.93
540.07
541.94
543.57
513.97
542.31
615.16
319.37
2.64%
3.14%
—
18.84
EPS growth%
16.77
16.39
15.36
13.77
12.31
12.82
15.02
12.87
15.55
15.64
18.68
15.02
15.19
15
228.87
Bookvalue per sh¥
474.83
483.77
504.02
529.41
505.90
548.39
523.93
576.51
676.08
696.86
348.58
6.61%
3.64%
—
197.31
FCF per share¥
347.53
351.70
383.06
376.07
365.13
379.26
390.18
415.82
458.96
430.66
387.43
3.36%
2.31%
—
162.49
Dividend per sh¥
143.75
152.73
131.65
137.20
121.67
120.54
116.39
120.20
103.75
108.84
300.79
(2.20%)
(2.18%)
—
4.55
Div yield (avg)%
12.26
14.04
15.42
17.91
18.00
16.17
14.28
16.96
16.59
13.91
10.54
16.17
15.80
58
22.73
Payout ratio%
16.69
16.63
17.64
18.91
21.11
18.45
16.75
18.39
19.59
19.02
10.54
18.45
18.42
69
11.81
Shares (diluted)M
10.22
10.23
11.33
11.74
12.49
12.15
11.16
11.62
11.00
11.52
12.01
(1.60%)
1.86%
8
16.68
Buyback yield%
18.06
19.02
18.45
16.65
15.61
17.70
14.81
15.48
12.88
13.58
11.20
14.81
16.13
22
0.608
D/E ratiox
0.713
0.620
0.669
0.722
0.615
0.637
0.548
0.578
0.500
0.503
1.286
0.548
0.618
82
7.628
Enterprise value¥B
15.00
15.07
15.14
16.74
17.14
17.00
18.96
21.71
22.42
23.09
10.27
6.14%
4.77%
52
8.674
LT debt¥B
6.062
6.468
6.424
6.775
6.916
6.142
5.804
6.339
6.288
5.485
5.961
(4.53%)
(2.45%)
89
Revenue
¥12.91B
8.82%
1.00×
Cost of revenue
¥8.557B
8.54%
0.97×
Operating expenses
¥3.150B
9.08%
1.02×
Property and equipment
18.91%
Spread over hurdle
(5.26%)