2.622
Revenue¥B
2.272
2.463
2.634
2.752
2.950
3.201
3.472
3.740
3.918
4.131
2.722
6.96%
6.76%
49
15.94
Revenue growth%
23.05
21.15
23.72
24.05
21.69
20.07
22.56
24.49
24.33
22.75
26.18
22.75
22.90
12
26.89
Gross margin%
22.80
22.43
20.28
19.45
18.31
19.05
17.35
15.62
18.57
17.71
2.17
17.71
18.81
55
19.94
Operating margin%
6.57
8.09
10.57
7.96
5.38
4.37
5.63
7.74
6.20
4.76
6.34
5.63
6.38
50
8.28
Net margin%
20.76
21.92
22.59
24.75
23.83
26.51
28.00
26.61
24.85
23.14
26.92
26.51
24.29
85
14.46
P/E ratio (avg)x
41.12
40.79
37.89
37.90
36.21
35.72
41.11
41.06
41.90
45.60
37.16
41.11
40.93
80
22.25
EV/EBITx
28.49
28.37
30.12
30.82
31.08
32.60
29.83
28.01
25.21
26.26
18.51
28.01
29.16
57
16.66
FCF yield (avg)%
26.96
27.60
27.05
29.11
28.35
29.49
32.21
33.70
35.32
34.87
5.70
33.70
29.30
60
15.57
FCF margin%
29.58
30.22
28.45
30.56
29.95
29.08
27.26
25.53
28.09
27.10
2.59
27.26
28.77
52
0.231
FCF / Net incomex
0.911
0.910
0.870
1.029
1.084
1.127
1.220
1.274
1.309
1.315
1.476
1.274
1.105
49
22.13
ROIC%
13.56
15.98
15.12
14.57
17.47
15.41
15.86
16.12
17.18
18.64
15.22
16.12
15.92
17
12.66
Return on equity%
28.22
29.07
31.47
29.03
29.59
27.65
25.94
25.21
24.00
25.09
6.12
25.21
27.93
6
22.03
Return on assets%
11.04
9.81
8.37
9.51
11.95
11.65
14.12
16.75
19.44
21.37
25.35
16.75
11.80
93
110.38
EPS¥
52.39
55.59
49.28
49.88
46.47
42.73
38.85
42.23
47.49
49.84
112.99
1.41%
0.12%
—
13.42
EPS growth%
21.80
20.08
18.36
15.70
15.81
15.37
14.94
17.21
14.21
15.37
5.24
15.37
15.76
7
53.33
Bookvalue per sh¥
165.19
185.61
180.08
194.84
214.02
219.52
218.07
244.47
259.63
262.75
171.48
4.19%
4.07%
—
90.39
FCF per share¥
175.08
172.80
186.77
208.74
205.74
230.57
255.47
263.98
268.69
287.18
83.39
6.90%
6.52%
—
235.41
Dividend per sh¥
154.99
154.57
145.17
137.15
135.73
152.15
142.76
148.57
151.80
169.49
127.76
4.54%
1.63%
—
20.93
Div yield (avg)%
25.85
28.34
31.29
31.20
29.16
32.07
32.83
31.53
28.93
27.93
26.15
31.53
30.18
8
7.00
Payout ratio%
31.45
29.22
31.74
33.17
32.31
35.00
37.02
36.46
37.96
36.67
9.53
36.67
34.09
81
19.49
Shares (diluted)M
34.90
34.23
34.13
37.87
35.65
34.45
37.39
41.07
45.14
48.67
19.27
6.42%
4.85%
86
21.35
Buyback yield%
13.52
13.83
14.54
14.93
12.90
11.76
9.40
7.21
5.46
4.66
16.38
7.21
12.33
68
1.683
D/E ratiox
0.997
1.082
1.149
1.200
1.289
1.275
1.220
1.298
1.173
1.231
0.939
1.231
1.210
41
5.547
Enterprise value¥B
7.712
7.540
7.448
8.755
8.537
10.10
11.60
13.32
14.67
14.49
5.645
11.16%
7.34%
15
3.539
LT debt¥B
3.910
3.502
3.471
3.555
3.677
3.676
3.579
3.573
3.061
2.694
2.202
(6.03%)
(4.40%)
90
Revenue
¥4.131B
6.76%
1.00×
Cost of revenue
¥1.810B
6.34%
0.96×
Operating expenses
¥963.1M
7.21%
1.04×
Property and equipment
18.97%
Goodwill & intangibles
17.45%
Spread over hurdle
11.24%