8.552
Revenue¥B
3.383
3.722
4.127
4.514
4.971
5.352
5.867
6.488
7.187
7.720
9.232
9.21%
9.51%
55
24.75
Revenue growth%
13.02
14.29
16.47
16.85
18.70
15.97
14.21
16.56
14.21
14.90
8.48
14.90
15.44
93
10.02
Gross margin%
10.27
8.57
7.12
5.73
3.99
2.36
3.09
4.57
2.01
0.40
16.70
2.36
4.28
85
13.81
Operating margin%
16.64
16.16
14.09
11.27
9.39
7.02
4.52
5.22
6.63
8.79
14.41
6.63
9.09
78
12.75
Net margin%
18.25
19.68
18.00
20.97
19.58
19.75
21.72
20.87
21.00
21.82
18.67
21.00
20.31
62
33.47
P/E ratio (avg)x
16.06
15.26
16.67
14.80
15.90
15.93
16.09
15.24
13.64
12.53
21.22
15.24
15.58
23
25.55
EV/EBITx
12.50
11.67
12.74
13.82
13.18
12.68
13.63
14.26
15.11
16.09
22.77
14.26
13.41
31
3.01
FCF yield (avg)%
20.02
17.56
15.13
14.90
17.18
18.36
19.57
22.49
20.50
17.62
7.42
19.57
17.99
59
12.20
FCF margin%
6.54
4.86
5.95
8.66
7.09
5.18
3.75
3.52
5.62
8.29
9.43
5.18
5.79
61
0.515
FCF / Net incomex
0.837
0.933
0.841
0.781
0.740
0.714
0.642
0.601
0.652
0.667
0.467
0.652
0.727
90
10.95
ROIC%
30.61
30.13
31.90
30.98
28.10
28.41
26.40
23.61
21.91
22.86
18.98
23.61
28.26
56
28.04
Return on equity%
27.04
28.44
26.11
24.59
22.95
25.94
26.06
24.01
22.67
24.42
11.70
24.42
25.26
52
2.65
Return on assets%
22.44
22.55
21.53
23.84
25.92
25.63
23.32
24.34
26.26
29.24
18.18
25.63
24.09
9
196.11
EPS¥
70.75
72.95
78.15
85.53
90.05
93.57
109.66
123.56
131.65
132.34
210.94
8.00%
6.95%
—
3.08
EPS growth%
4.68
6.45
8.67
7.35
9.40
6.64
4.11
5.42
7.29
9.05
10.83
6.64
6.97
36
103.02
Bookvalue per sh¥
267.42
271.81
296.60
291.31
313.31
306.71
353.01
340.82
398.25
465.70
68.63
8.25%
6.06%
—
179.16
FCF per share¥
84.36
98.78
116.41
123.79
130.19
129.71
130.17
137.00
139.42
148.41
120.92
2.65%
6.82%
—
168.76
Dividend per sh¥
114.84
107.06
104.05
100.50
107.00
98.22
103.21
90.28
96.28
83.93
89.40
(4.74%)
(2.71%)
—
24.54
Div yield (avg)%
11.24
10.28
9.05
7.45
7.28
6.15
8.77
6.90
7.78
4.98
20.00
6.90
7.61
15
22.80
Payout ratio%
22.53
24.66
26.74
25.77
24.37
22.02
24.21
22.47
23.77
23.01
7.94
23.01
23.99
89
46.33
Shares (diluted)M
49.60
55.27
61.30
67.91
72.50
79.19
89.12
85.63
87.07
94.42
45.78
5.42%
7.82%
61
18.18
Buyback yield%
24.20
23.16
22.69
20.59
18.49
21.18
20.07
22.87
22.89
25.01
3.00
22.87
22.78
13
1.209
D/E ratiox
1.202
1.156
1.286
1.310
1.443
1.590
1.570
1.766
1.841
2.134
1.692
1.766
1.506
13
5.748
Enterprise value¥B
3.260
3.594
3.377
3.468
3.871
4.088
4.359
4.783
5.348
6.160
6.857
9.74%
6.18%
46
7.619
LT debt¥B
9.068
9.059
10.51
11.76
12.72
12.95
15.33
16.67
18.62
20.25
5.729
9.75%
9.31%
73
Revenue
¥7.720B
9.51%
1.00×
Cost of revenue
¥4.654B
9.52%
1.00×
Operating expenses
¥1.895B
9.63%
1.01×
Property and equipment
17.95%
Spread over hurdle
(6.33%)