1.229
Revenue¥B
3.266
3.389
3.458
3.485
3.496
3.526
3.491
3.499
3.619
3.673
1.348
0.99%
1.11%
70
17.16
Revenue growth%
14.42
12.43
14.23
15.42
15.23
16.37
15.22
17.82
19.00
18.18
22.95
17.82
15.32
88
9.67
Gross margin%
15.38
13.90
13.07
11.05
8.26
6.62
8.98
9.84
9.16
7.61
16.48
8.98
9.50
84
25.86
Operating margin%
15.36
15.61
17.88
18.25
18.75
16.73
14.51
17.50
16.80
15.06
28.00
16.73
16.76
88
10.91
Net margin%
14.41
15.09
17.97
19.13
21.86
19.33
20.02
22.83
21.75
20.61
12.97
20.61
19.68
20
27.29
P/E ratio (avg)x
23.75
25.03
28.47
32.32
36.63
41.32
46.82
55.06
63.82
67.78
18.46
55.06
38.97
28
12.52
EV/EBITx
24.84
22.07
21.90
22.44
21.89
20.07
20.55
22.77
22.78
20.54
34.47
20.55
21.98
51
10.45
FCF yield (avg)%
18.45
15.85
16.82
14.70
16.70
17.89
19.24
22.18
22.61
20.88
29.32
20.88
18.17
30
19.22
FCF margin%
8.24
10.19
11.17
8.55
6.57
3.91
2.23
0.92
3.39
4.44
20.20
3.39
5.50
44
1.725
FCF / Net incomex
3.308
3.864
4.550
4.720
5.192
5.497
6.392
7.335
8.414
8.249
0.795
7.335
5.345
40
13.15
ROIC%
5.87
3.79
4.17
5.32
7.03
10.02
10.89
13.42
11.67
12.04
3.86
11.67
8.52
82
4.46
Return on equity%
23.59
21.09
19.10
18.77
17.56
16.91
17.14
14.85
12.17
10.37
13.44
14.85
17.35
27
18.38
Return on assets%
12.32
12.47
11.93
12.25
12.97
10.94
11.47
10.51
12.26
10.06
13.70
10.94
12.09
57
105.77
EPS¥
41.19
42.80
42.79
45.74
49.18
47.90
51.33
48.45
44.11
43.51
111.86
(2.42%)
(0.52%)
—
14.96
EPS growth%
19.68
17.76
18.96
17.66
20.00
21.44
18.87
20.80
21.13
20.02
14.23
20.80
19.84
39
355.37
Bookvalue per sh¥
125.80
119.96
112.51
112.57
113.75
125.97
131.39
148.47
161.56
179.37
53.39
9.54%
3.75%
—
188.13
FCF per share¥
177.81
176.02
176.58
197.28
176.27
172.50
154.97
149.92
158.61
155.75
134.44
(2.45%)
(0.22%)
—
341.86
Dividend per sh¥
267.84
259.45
296.96
301.85
296.67
299.09
323.90
321.39
311.49
298.14
236.23
0.10%
2.27%
—
2.13
Div yield (avg)%
10.31
8.44
9.91
9.36
7.36
5.79
5.50
6.14
7.16
9.32
29.59
6.14
7.90
50
28.06
Payout ratio%
11.87
14.79
14.24
13.30
15.92
17.42
18.56
16.64
19.27
17.83
17.19
17.83
16.28
22
6.792
Shares (diluted)M
10.16
11.45
11.93
13.63
15.30
17.55
16.93
18.02
17.44
19.01
6.934
4.43%
7.06%
67
26.97
Buyback yield%
22.25
21.56
22.08
21.55
22.19
19.43
17.54
18.08
16.31
15.75
13.39
17.54
20.49
62
0.773
D/E ratiox
0.167
0.161
0.144
0.130
0.143
0.145
0.133
0.139
0.131
0.138
1.383
0.138
0.141
43
0.843
Enterprise value¥B
3.139
3.283
3.436
3.575
3.250
3.661
3.283
3.070
3.254
3.185
2.636
(0.40%)
0.36%
39
0.438
LT debt¥B
2.889
2.743
2.981
3.348
3.415
3.865
4.369
4.951
5.715
5.289
0.576
9.14%
5.67%
75
Revenue
¥3.673B
1.11%
1.00×
Cost of revenue
¥1.842B
0.81%
0.97×
Operating expenses
¥745.4M
1.52%
1.04×
Goodwill & intangibles
17.33%
Property and equipment
16.54%
Spread over hurdle
10.69%