7.921
Revenue¥B
13.97
15.18
16.36
17.46
18.36
19.94
21.05
21.94
23.44
24.87
8.162
6.26%
6.86%
80
17.12
Revenue growth%
10.31
12.47
12.21
9.69
8.49
9.19
6.86
5.02
3.47
6.31
5.43
6.31
8.84
79
14.74
Gross margin%
16.18
18.90
19.58
21.41
22.58
22.94
23.38
25.07
23.03
24.82
3.94
23.38
22.76
84
7.47
Operating margin%
17.46
16.97
18.08
18.30
20.19
21.51
21.23
20.59
23.36
20.98
17.34
21.23
20.39
24
8.11
Net margin%
30.68
33.00
32.55
34.34
31.97
31.22
33.15
35.73
38.62
35.70
23.03
35.70
33.07
7
13.19
P/E ratio (avg)x
34.27
32.95
35.06
37.96
40.65
37.40
35.59
30.80
30.22
29.76
34.40
30.80
34.66
21
31.61
EV/EBITx
33.01
32.75
34.76
39.50
36.59
36.88
37.15
37.30
35.58
38.56
14.35
37.15
36.74
84
29.08
FCF yield (avg)%
10.98
12.86
11.80
10.70
12.98
14.91
16.47
18.13
18.51
18.61
26.47
18.13
13.95
93
28.91
FCF margin%
12.05
11.38
9.94
7.99
5.35
6.46
5.06
6.91
7.66
7.75
6.70
6.91
7.71
73
0.836
FCF / Net incomex
1.474
1.700
2.002
2.256
2.309
2.694
2.878
3.201
3.685
4.384
0.393
3.201
2.502
70
26.30
ROIC%
4.36
4.30
6.87
5.24
3.55
2.34
4.75
3.28
3.02
3.36
14.78
3.28
3.93
25
28.00
Return on equity%
7.58
8.36
10.88
9.67
11.08
9.47
6.94
6.74
4.07
1.16
9.29
6.74
7.97
18
14.18
Return on assets%
8.01
10.67
11.91
13.05
15.34
17.19
15.42
13.69
12.96
12.76
12.68
13.69
13.00
55
140.58
EPS¥
213.73
221.55
243.03
268.67
280.56
283.71
331.22
389.31
448.00
434.44
150.69
9.14%
6.71%
—
19.33
EPS growth%
18.10
18.84
21.42
19.92
16.97
19.94
18.64
17.35
15.75
16.77
21.01
17.35
18.37
25
122.84
Bookvalue per sh¥
63.92
64.56
66.78
76.13
80.16
93.81
102.52
100.59
98.83
104.63
70.66
5.47%
6.06%
—
149.19
FCF per share¥
141.26
153.20
160.59
166.54
149.11
145.51
159.83
174.49
171.02
153.47
146.28
0.58%
0.88%
—
30.72
Dividend per sh¥
58.76
54.15
57.36
63.51
67.78
65.11
64.21
59.31
65.16
69.53
61.41
0.51%
1.75%
—
3.24
Div yield (avg)%
11.48
9.49
10.67
9.05
9.73
7.49
9.40
8.52
11.45
12.83
9.30
9.40
9.61
84
5.31
Payout ratio%
9.31
11.25
13.75
15.13
17.07
16.68
14.44
13.46
12.02
9.16
7.80
13.46
13.61
45
69.63
Shares (diluted)M
105.1
102.2
114.4
128.6
144.1
148.7
172.7
204.5
200.8
218.7
69.19
8.70%
7.18%
24
20.61
Buyback yield%
28.14
25.90
27.64
26.38
24.83
23.32
20.73
21.18
18.42
18.12
6.77
20.73
24.08
79
0.806
D/E ratiox
1.194
1.225
1.465
1.594
1.635
1.919
1.957
1.978
2.233
2.402
1.242
1.978
1.777
49
24.48
Enterprise value¥B
2.220
2.475
2.809
3.174
3.694
4.215
4.807
4.656
4.600
5.419
21.67
7.97%
10.19%
12
22.17
LT debt¥B
15.54
17.14
15.38
16.74
16.02
16.38
15.64
13.96
14.59
13.83
2.566
(2.90%)
(2.16%)
11
Revenue
¥24.87B
6.86%
1.00×
Cost of revenue
¥12.76B
6.67%
0.98×
Operating expenses
¥5.021B
7.15%
1.03×
Property and equipment
17.22%
Spread over hurdle
42.38%