4.865
Revenue¥B
18.60
19.34
20.79
22.17
22.99
23.82
25.22
26.23
27.09
28.25
5.205
4.20%
4.55%
86
15.70
Revenue growth%
37.73
39.01
38.03
39.98
42.91
40.03
38.73
39.62
40.90
39.38
6.24
39.62
39.50
66
7.50
Gross margin%
25.51
26.58
26.35
26.16
25.48
28.30
29.05
32.00
32.36
30.38
14.95
30.38
27.44
84
14.76
Operating margin%
6.86
6.54
3.54
1.16
0.40
0.40
2.69
2.83
1.20
1.85
28.29
1.85
2.27
86
25.98
Net margin%
32.00
34.45
33.30
32.27
33.36
33.97
31.76
31.16
29.59
28.00
10.07
31.16
32.13
27
34.79
P/E ratio (avg)x
26.88
29.56
32.72
36.92
39.59
41.92
48.28
49.11
53.00
51.61
12.20
49.11
40.76
13
17.17
EV/EBITx
13.74
14.17
12.96
13.99
15.72
14.26
14.37
13.04
12.21
11.95
17.82
13.04
13.87
67
13.07
FCF yield (avg)%
17.21
17.37
18.19
21.16
19.53
18.51
17.82
17.10
17.49
19.51
24.95
17.82
18.00
13
7.94
FCF margin%
26.42
23.97
24.36
26.97
28.27
28.17
26.29
27.52
27.61
24.90
12.71
27.52
26.70
38
0.534
FCF / Net incomex
2.526
2.431
2.406
2.291
2.651
2.618
3.008
3.300
3.174
3.741
0.870
3.174
2.634
24
17.91
ROIC%
14.20
14.55
15.35
14.31
13.27
15.52
13.78
11.59
10.55
8.29
17.65
11.59
13.99
32
19.09
Return on equity%
16.96
16.42
16.32
17.44
17.56
18.47
18.69
19.17
19.19
16.54
19.30
18.69
17.50
53
25.68
Return on assets%
17.67
18.96
21.05
20.11
18.68
16.12
14.95
16.22
18.89
20.80
15.84
16.22
18.78
90
138.78
EPS¥
493.99
512.57
455.75
436.28
421.57
443.72
464.12
440.08
413.50
395.92
144.74
(1.25%)
(2.43%)
—
18.77
EPS growth%
31.83
34.10
32.95
35.30
33.68
31.63
32.36
33.80
36.71
34.87
10.90
33.80
33.74
46
738.74
Bookvalue per sh¥
269.76
260.33
286.73
312.90
310.69
324.68
347.27
332.06
347.26
338.50
475.09
1.73%
2.05%
—
396.01
FCF per share¥
486.47
535.66
641.00
765.08
842.79
1,013
1,039
1,256
1,514
1,770
109.21
15.99%
15.92%
—
457.75
Dividend per sh¥
189.50
205.26
201.09
208.87
199.73
195.56
180.45
196.24
175.25
171.55
544.26
(3.00%)
(1.59%)
—
13.38
Div yield (avg)%
8.95
10.93
12.63
13.52
11.05
10.30
9.29
8.76
6.28
8.38
16.22
8.76
9.79
67
15.42
Payout ratio%
23.34
22.44
20.04
18.60
21.35
21.89
22.37
20.27
21.29
23.27
5.89
21.89
21.62
37
21.59
Shares (diluted)M
21.50
23.19
25.04
24.51
26.31
27.30
30.76
34.51
38.01
42.04
21.11
9.82%
6.51%
66
25.20
Buyback yield%
34.80
32.95
34.91
37.60
39.18
37.43
36.72
38.50
39.01
36.71
16.87
37.43
37.08
65
1.288
D/E ratiox
0.807
0.846
0.800
0.832
0.922
0.942
0.947
1.019
1.008
0.960
0.365
0.960
0.932
91
32.56
Enterprise value¥B
8.195
8.745
9.647
9.608
10.65
11.40
12.22
13.67
14.36
13.40
17.91
4.70%
4.49%
30
19.90
LT debt¥B
24.36
26.92
32.26
37.47
44.87
51.18
59.69
60.35
68.67
72.21
32.54
9.98%
11.20%
68
Revenue
¥28.25B
4.55%
1.00×
Cost of revenue
¥17.46B
4.34%
0.98×
Operating expenses
¥3.403B
6.01%
1.15×
Property and equipment
20.04%
Spread over hurdle
(2.42%)