1.197
Revenue¥B
1.808
1.912
2.059
2.136
2.258
2.397
2.539
2.640
2.780
2.987
1.250
5.76%
5.84%
8
11.72
Revenue growth%
17.59
19.99
17.40
15.71
15.22
12.75
14.28
16.36
18.41
17.72
15.11
16.36
16.88
82
13.42
Gross margin%
2.66
0.40
0.40
0.40
0.40
0.40
2.85
1.03
2.94
1.81
13.26
1.81
0.71
21
7.68
Operating margin%
0.40
0.40
3.11
5.76
3.11
4.81
7.03
9.21
9.70
10.82
18.59
9.21
5.28
53
11.61
Net margin%
18.62
18.64
17.62
17.76
16.53
13.59
13.39
14.94
13.26
13.50
5.95
13.50
15.73
33
32.09
P/E ratio (avg)x
32.50
36.20
36.00
39.67
40.87
40.01
42.44
44.33
48.63
49.44
27.63
44.33
40.44
24
23.04
EV/EBITx
9.787
10.56
11.31
11.03
11.66
11.31
10.35
9.283
9.243
8.800
18.94
9.283
10.45
47
21.08
FCF yield (avg)%
28.21
25.86
27.47
30.44
32.61
29.78
30.42
30.20
32.22
34.78
17.73
30.42
30.31
51
27.32
FCF margin%
18.62
15.90
17.33
18.66
21.62
19.91
18.58
17.98
17.35
20.12
22.09
18.58
18.60
10
0.395
FCF / Net incomex
0.310
0.316
0.306
0.342
0.356
0.370
0.411
0.469
0.459
0.496
0.255
0.459
0.363
52
27.77
ROIC%
9.03
9.90
7.95
6.59
5.44
7.29
8.87
9.31
12.23
11.26
21.70
9.31
8.95
26
28.12
Return on equity%
9.08
8.24
6.27
8.56
8.11
8.38
7.20
10.10
12.68
12.51
13.11
10.10
8.47
50
15.24
Return on assets%
28.99
30.22
28.61
29.49
29.43
27.46
29.76
28.43
29.84
28.38
11.21
28.43
29.21
95
59.44
EPS¥
148.16
158.28
175.41
197.91
209.29
233.48
259.08
247.40
280.20
253.39
66.31
3.90%
5.27%
—
16.35
EPS growth%
11.78
13.16
11.58
10.22
10.75
8.82
9.01
11.76
9.77
12.67
23.09
9.77
11.16
65
37.08
Bookvalue per sh¥
84.48
74.04
72.53
76.84
69.55
60.79
64.46
62.56
64.30
70.34
103.56
0.23%
(2.65%)
—
97.73
FCF per share¥
63.25
67.68
73.03
68.77
66.26
70.27
72.74
78.79
89.21
100.46
40.46
8.68%
5.99%
—
44.21
Dividend per sh¥
131.52
133.19
124.90
125.07
113.47
108.36
109.81
116.03
123.59
131.55
115.56
3.00%
0.01%
—
7.40
Div yield (avg)%
5.37
6.27
4.73
3.33
3.87
1.87
0.48
0.40
3.30
2.97
17.41
1.87
3.32
76
21.47
Payout ratio%
5.99
7.81
7.88
6.85
4.44
6.91
8.25
7.57
8.33
8.31
6.99
8.25
7.69
70
19.02
Shares (diluted)M
31.66
33.65
38.15
38.48
40.84
41.29
43.38
44.82
51.58
52.94
19.59
5.33%
7.22%
71
10.89
Buyback yield%
25.02
22.16
23.80
26.06
26.64
28.58
25.67
22.82
21.79
21.92
4.87
22.82
24.41
20
1.680
D/E ratiox
1.021
1.139
1.023
1.102
1.182
1.181
1.183
1.075
1.131
1.156
1.782
1.156
1.135
24
2.316
Enterprise value¥B
0.942
0.995
0.968
1.055
1.032
0.952
0.883
0.772
0.770
0.841
1.563
(4.00%)
(0.67%)
57
0.550
LT debt¥B
1.853
1.909
1.811
1.793
1.688
1.522
1.587
1.586
1.692
1.652
0.560
(0.44%)
(0.99%)
45
Revenue
¥2.987B
5.84%
1.00×
Cost of revenue
¥1.551B
5.90%
1.01×
Operating expenses
¥585.1M
5.73%
0.99×
Goodwill & intangibles
18.31%
Property and equipment
15.57%
Spread over hurdle
18.61%