8.627
Revenue¥B
11.95
12.70
13.71
14.92
15.80
16.83
18.08
20.01
21.97
23.68
9.619
8.43%
7.67%
67
14.94
Revenue growth%
24.98
25.86
24.63
27.11
28.12
30.50
29.77
27.79
29.31
28.79
29.78
29.31
27.96
59
19.81
Gross margin%
23.45
24.95
22.71
25.45
22.76
22.02
21.40
21.24
19.12
19.78
5.79
21.24
22.36
85
29.72
Operating margin%
35.65
35.89
35.18
34.50
32.06
32.05
29.38
29.20
26.51
27.94
20.24
29.20
32.05
61
24.86
Net margin%
19.29
20.41
20.02
21.09
21.26
18.56
17.12
18.99
16.75
18.37
22.52
18.37
19.14
47
25.12
P/E ratio (avg)x
19.43
18.37
21.16
19.58
19.67
20.15
18.97
21.55
21.77
20.64
22.58
20.64
19.91
41
25.52
EV/EBITx
21.79
22.86
20.67
21.69
22.04
23.08
22.85
21.59
22.42
20.50
23.22
22.42
21.92
23
23.91
FCF yield (avg)%
3.73
5.15
7.06
9.73
10.06
12.04
14.85
15.23
15.06
15.27
8.65
15.06
11.05
87
26.09
FCF margin%
0.40
0.95
0.40
1.55
0.40
0.40
1.52
0.40
0.40
0.60
22.37
0.40
0.40
44
1.485
FCF / Net incomex
0.423
0.423
0.427
0.371
0.408
0.367
0.322
0.345
0.325
0.298
1.282
0.325
0.369
12
7.07
ROIC%
25.27
24.84
26.11
26.59
28.63
29.46
28.66
30.86
33.63
31.53
26.30
30.86
28.64
17
5.15
Return on equity%
17.02
14.49
12.24
14.17
13.02
15.50
17.33
16.92
17.07
19.22
8.54
17.07
16.21
47
18.12
Return on assets%
8.30
11.26
9.04
10.89
11.23
9.56
9.00
6.83
8.66
9.33
18.25
9.00
9.19
82
91.55
EPS¥
116.06
105.89
113.19
103.22
89.73
84.98
83.89
84.09
78.21
79.01
95.90
(2.51%)
(4.83%)
—
3.32
EPS growth%
0.40
0.40
3.09
5.09
3.15
2.93
4.84
4.68
4.82
3.18
3.45
4.68
3.17
36
180.91
Bookvalue per sh¥
287.59
296.68
286.71
317.03
328.19
337.65
377.84
376.67
389.07
410.95
70.88
4.60%
4.42%
—
112.21
FCF per share¥
61.46
65.05
69.37
61.52
67.05
74.18
76.56
76.71
85.42
88.15
66.18
5.62%
3.26%
—
148.09
Dividend per sh¥
199.01
206.77
228.56
240.89
266.32
305.26
285.56
278.04
324.37
337.19
141.58
4.83%
6.62%
—
4.99
Div yield (avg)%
22.40
21.14
21.52
18.92
20.92
18.63
16.41
14.96
12.69
12.28
29.91
14.96
18.77
45
18.48
Payout ratio%
14.30
11.63
14.59
16.77
16.38
18.13
17.80
14.86
14.33
13.42
25.06
14.86
14.72
56
57.24
Shares (diluted)M
73.97
81.93
90.53
87.94
91.11
100.8
100.9
110.8
117.7
111.3
55.50
4.09%
3.72%
39
7.39
Buyback yield%
21.69
19.84
18.82
20.40
23.04
25.14
26.96
26.23
24.71
27.12
7.13
26.23
23.87
22
1.082
D/E ratiox
1.157
1.229
1.240
1.407
1.560
1.859
2.241
2.644
3.164
3.612
0.428
2.644
1.710
39
6.964
Enterprise value¥B
22.32
22.92
22.83
21.52
20.85
20.83
24.14
27.10
27.06
28.53
20.42
6.47%
3.66%
68
14.73
LT debt¥B
7.826
7.526
6.815
7.254
6.442
6.668
5.838
6.003
5.874
5.111
7.675
(4.52%)
(3.77%)
89
Revenue
¥23.68B
7.67%
1.00×
Cost of revenue
¥15.64B
7.84%
1.02×
Operating expenses
¥4.081B
7.28%
0.96×
Property and equipment
15.66%
Spread over hurdle
(2.49%)