27.67
Revenue¥B
67.63
70.88
76.05
81.10
87.94
93.72
100.0
107.8
114.6
124.1
30.62
7.13%
6.96%
22
8.98
Revenue growth%
23.65
23.69
23.03
22.80
23.24
22.87
25.71
23.53
25.80
27.74
4.01
25.71
23.59
60
25.33
Gross margin%
21.84
18.90
18.89
19.10
18.40
17.41
19.13
18.17
16.89
16.41
29.55
17.41
18.64
91
8.74
Operating margin%
15.16
14.10
16.96
15.62
17.03
19.28
20.03
20.78
18.49
21.06
23.55
20.03
17.76
65
7.82
Net margin%
21.75
21.82
19.86
21.23
23.73
21.79
19.26
16.42
18.86
16.58
11.84
18.86
20.54
60
22.54
P/E ratio (avg)x
19.41
19.71
19.84
21.50
25.47
30.66
34.07
36.79
44.06
46.24
31.24
36.79
28.06
89
23.96
EV/EBITx
11.00
12.16
13.03
13.96
13.84
15.93
17.38
20.25
24.34
29.36
15.79
20.25
14.95
52
7.15
FCF yield (avg)%
13.36
12.00
11.06
10.35
8.57
10.29
11.07
12.79
11.45
14.26
5.91
11.45
11.26
38
21.58
FCF margin%
21.92
21.08
22.75
25.07
25.35
26.44
28.40
25.47
23.91
23.66
23.89
25.47
24.49
78
0.961
FCF / Net incomex
1.428
1.402
1.602
1.815
2.052
2.431
2.539
2.678
2.994
3.459
1.736
2.678
2.242
71
12.46
ROIC%
25.00
22.21
21.50
19.31
21.41
22.32
19.91
20.21
21.96
19.95
3.86
20.21
21.46
6
6.47
Return on equity%
3.95
3.22
2.04
0.40
0.40
0.40
1.83
3.85
4.54
3.74
5.71
3.74
2.63
60
11.52
Return on assets%
6.04
5.01
4.01
4.65
3.59
1.76
3.43
1.68
1.85
2.55
13.68
1.85
3.51
72
385.78
EPS¥
110.40
115.06
104.57
96.21
87.43
81.43
85.50
87.53
94.47
92.61
403.31
1.16%
(1.41%)
—
23.69
EPS growth%
4.32
5.10
5.77
2.85
1.53
3.68
4.92
6.29
6.30
4.73
15.17
4.92
4.83
53
196.69
Bookvalue per sh¥
198.79
173.55
150.75
144.55
157.27
146.87
146.56
141.11
139.57
129.76
360.09
(3.77%)
(4.23%)
—
519.87
FCF per share¥
266.89
289.75
313.62
298.92
329.09
346.18
331.91
311.82
344.29
380.84
155.32
2.96%
3.91%
—
327.09
Dividend per sh¥
520.85
568.75
566.35
576.17
584.68
559.58
629.13
621.45
635.54
618.05
358.89
1.12%
1.26%
—
14.29
Div yield (avg)%
13.88
13.83
16.52
17.09
17.21
14.88
14.33
14.17
15.36
16.03
9.12
14.88
15.12
14
18.87
Payout ratio%
29.22
28.43
30.72
30.72
29.23
31.35
28.79
30.17
28.28
28.17
26.88
28.79
29.22
25
248.8
Shares (diluted)M
205.0
194.0
184.6
190.6
202.1
198.0
203.6
185.7
189.3
188.5
263.5
(1.38%)
(1.81%)
16
26.30
Buyback yield%
9.14
10.04
10.56
12.77
12.75
10.70
12.36
10.11
9.81
11.84
10.42
10.70
10.63
81
0.352
D/E ratiox
0.823
0.741
0.662
0.652
0.572
0.561
0.526
0.472
0.404
0.415
1.438
0.472
0.566
19
31.59
Enterprise value¥B
125.4
126.9
121.0
137.4
144.9
142.8
155.8
146.4
140.6
153.9
42.52
1.20%
2.62%
58
137.4
LT debt¥B
222.7
244.6
275.4
308.8
344.2
345.2
365.7
371.3
357.6
376.0
124.3
1.78%
7.08%
67
Revenue
¥124.1B
6.96%
1.00×
Cost of revenue
¥85.57B
7.07%
1.01×
Operating expenses
¥17.85B
6.31%
0.94×
Property and equipment
17.28%
Spread over hurdle
(5.73%)