2.642
Revenue¥B
2.860
2.970
3.101
3.304
3.470
3.665
3.827
4.030
4.221
4.521
2.904
5.44%
5.07%
28
15.59
Revenue growth%
9.45
9.15
9.91
9.69
10.61
11.77
10.68
11.75
12.52
10.70
17.13
11.75
10.65
85
25.43
Gross margin%
14.07
11.34
12.22
13.93
15.75
15.54
17.72
17.51
20.18
17.91
29.94
17.72
15.65
75
23.73
Operating margin%
24.78
26.03
26.50
26.35
25.56
22.83
21.30
22.62
24.21
24.20
11.62
22.83
24.49
69
27.70
Net margin%
20.05
20.10
18.72
21.70
19.70
19.66
18.55
17.60
16.73
15.08
24.47
17.60
19.19
15
7.932
P/E ratio (avg)x
35.15
35.16
36.96
40.69
43.87
47.05
49.93
47.50
45.00
44.43
17.21
47.05
44.15
19
22.45
EV/EBITx
29.70
31.06
33.75
32.55
36.68
34.74
34.56
37.12
42.09
43.98
35.79
37.12
34.65
70
23.42
FCF yield (avg)%
22.29
21.41
23.84
21.61
19.30
18.41
15.92
16.79
19.54
19.99
18.18
18.41
19.76
68
19.72
FCF margin%
26.31
28.67
29.96
32.24
33.86
31.93
33.35
35.40
34.70
35.06
3.99
34.70
32.80
80
0.345
FCF / Net incomex
1.685
1.721
1.571
1.629
1.473
1.462
1.571
1.619
1.516
1.342
0.506
1.516
1.571
55
7.04
ROIC%
18.71
17.99
18.86
16.62
14.60
14.08
14.26
12.77
13.56
12.63
25.33
13.56
14.43
34
13.47
Return on equity%
13.95
15.98
15.57
14.62
15.90
17.41
17.50
15.14
17.16
17.39
8.46
17.39
15.94
67
2.76
Return on assets%
15.17
17.89
14.93
17.17
19.32
17.12
16.88
17.67
16.38
15.70
3.32
16.88
17.00
83
35.74
EPS¥
63.59
67.73
73.65
65.99
62.26
61.01
55.98
58.44
60.07
64.64
36.80
0.75%
(0.92%)
—
18.66
EPS growth%
16.45
17.06
19.56
17.21
19.02
16.12
13.26
15.31
16.08
19.01
9.33
16.08
16.76
19
97.50
Bookvalue per sh¥
79.93
92.15
92.71
95.39
107.63
128.96
140.11
162.62
174.20
190.09
17.74
12.05%
8.86%
—
30.59
FCF per share¥
36.29
35.93
36.68
37.70
42.21
43.18
43.73
41.33
46.07
45.18
43.51
1.37%
2.72%
—
54.98
Dividend per sh¥
74.97
83.86
95.62
110.11
110.73
119.28
114.29
115.28
122.77
120.63
53.99
1.73%
5.47%
—
16.25
Div yield (avg)%
7.84
5.12
7.87
4.97
2.10
2.82
1.91
4.91
4.33
4.76
25.45
4.33
4.84
85
5.20
Payout ratio%
10.21
10.23
12.68
10.80
10.65
9.94
12.33
13.58
10.88
9.50
11.29
10.88
10.72
11
20.66
Shares (diluted)M
23.63
21.94
22.85
24.16
23.05
25.20
21.87
22.07
19.15
19.01
19.84
(3.78%)
(1.81%)
91
14.76
Buyback yield%
7.53
9.45
11.43
10.59
12.15
14.25
13.98
12.63
15.58
17.03
17.58
14.25
12.39
15
0.212
D/E ratiox
1.420
1.452
1.524
1.491
1.634
1.786
1.785
1.673
1.754
1.845
1.011
1.785
1.653
23
2.756
Enterprise value¥B
2.369
2.176
2.107
2.188
2.017
2.006
1.985
2.137
1.928
1.724
0.214
(3.08%)
(3.10%)
58
2.990
LT debt¥B
4.180
4.690
5.014
5.693
5.196
5.114
5.699
6.366
6.248
7.024
3.301
6.22%
6.03%
55
Revenue
¥4.521B
5.07%
1.00×
Cost of revenue
¥3.020B
4.84%
0.98×
Operating expenses
¥1.053B
5.17%
1.01×
Property and equipment
16.84%
Goodwill & intangibles
15.02%
Spread over hurdle
(1.34%)