1.832
Revenue¥B
1.936
2.040
2.069
2.155
2.284
2.387
2.416
2.498
2.543
2.678
1.939
3.23%
3.82%
79
15.05
Revenue growth%
24.28
24.84
26.24
28.72
28.40
25.88
25.71
24.17
26.16
25.14
24.07
25.71
25.79
20
21.41
Gross margin%
21.85
19.80
18.72
20.33
18.75
15.95
15.73
14.87
13.90
16.46
27.58
15.73
17.59
54
29.39
Operating margin%
14.76
13.79
15.93
17.77
18.94
19.33
17.88
15.23
15.09
14.09
24.17
15.23
15.58
10
26.57
Net margin%
6.49
5.06
5.43
4.80
2.78
1.56
0.40
3.27
5.03
5.00
6.48
3.27
4.90
83
14.29
P/E ratio (avg)x
23.01
22.94
23.69
21.21
22.05
21.36
20.56
20.68
22.03
20.48
29.59
20.68
21.69
88
24.46
EV/EBITx
6.355
6.102
6.614
6.918
6.922
6.991
7.468
7.242
6.346
6.368
14.95
6.991
6.766
44
11.73
FCF yield (avg)%
24.07
22.45
21.19
22.01
23.82
24.39
21.68
21.81
20.76
22.02
9.88
21.81
22.01
16
3.85
FCF margin%
26.60
26.36
26.38
24.75
24.78
23.02
22.03
23.33
24.07
25.92
24.73
23.33
24.76
62
0.880
FCF / Net incomex
0.524
0.581
0.646
0.623
0.733
0.710
0.671
0.639
0.638
0.697
0.285
0.671
0.642
22
4.25
ROIC%
19.11
21.08
18.93
21.72
21.53
23.32
26.19
29.08
27.47
29.16
17.70
27.47
22.52
33
3.74
Return on equity%
26.76
23.79
22.82
20.28
18.50
17.15
19.85
18.33
18.90
21.62
24.51
18.90
20.07
82
10.98
Return on assets%
11.03
11.04
13.78
14.19
11.59
10.23
8.62
7.79
8.93
8.89
16.70
8.89
10.63
13
161.25
EPS¥
105.31
114.58
118.56
117.14
116.53
118.41
112.91
105.53
99.26
109.25
174.04
(1.28%)
0.12%
—
14.67
EPS growth%
8.18
9.19
9.13
9.72
9.21
7.88
6.66
4.09
1.41
1.57
13.64
4.09
8.03
90
137.93
Bookvalue per sh¥
104.85
116.55
116.30
126.42
128.79
122.82
128.45
134.70
147.79
148.51
110.49
2.89%
2.88%
—
159.38
FCF per share¥
75.75
80.85
89.46
99.94
103.52
111.87
120.25
120.25
118.42
118.17
99.89
2.68%
4.85%
—
140.50
Dividend per sh¥
148.84
151.21
173.84
187.45
209.60
239.26
222.34
213.10
212.43
214.66
85.65
0.48%
4.29%
—
16.67
Div yield (avg)%
7.02
9.81
9.02
10.30
9.14
11.17
12.30
13.95
11.07
9.68
14.82
11.17
10.05
74
18.46
Payout ratio%
21.68
20.31
17.84
18.17
17.19
17.93
17.09
14.96
16.25
16.31
3.59
16.31
17.51
45
6.637
Shares (diluted)M
4.809
4.793
4.456
4.501
4.312
4.751
4.114
4.060
3.694
3.386
6.589
(4.72%)
(4.21%)
71
23.36
Buyback yield%
24.15
23.36
24.27
23.68
25.49
27.23
24.41
23.32
20.51
19.80
14.54
23.32
23.92
42
0.683
D/E ratiox
0.963
1.139
1.181
1.293
1.499
1.800
1.849
1.927
2.208
2.268
1.000
1.927
1.650
76
1.523
Enterprise value¥B
2.665
3.128
3.554
3.539
3.609
4.115
4.824
5.352
5.894
6.637
2.727
12.96%
10.83%
7
0.532
LT debt¥B
0.464
0.462
0.481
0.442
0.426
0.453
0.394
0.425
0.446
0.430
1.236
0.19%
(1.62%)
92
Revenue
¥2.678B
3.82%
1.00×
Cost of revenue
¥1.875B
3.82%
1.00×
Operating expenses
¥578.4M
3.42%
0.96×
Goodwill & intangibles
20.61%
Property and equipment
20.56%
Spread over hurdle
(1.92%)