81.55
Revenue¥B
34.34
37.04
39.94
43.05
45.26
47.28
50.70
55.23
58.54
62.90
89.04
6.81%
6.80%
94
19.16
Revenue growth%
16.33
16.02
16.99
16.34
13.46
10.82
8.45
6.40
6.75
4.27
12.35
6.75
12.14
71
22.06
Gross margin%
13.55
15.57
16.89
16.55
18.37
19.04
18.81
21.22
19.49
20.54
29.08
19.49
18.59
17
20.80
Operating margin%
9.70
7.89
7.57
10.57
9.53
10.15
7.54
6.53
6.86
8.94
13.15
7.54
8.41
85
18.00
Net margin%
17.86
17.44
18.10
18.21
16.47
17.98
20.93
22.73
20.11
22.92
8.83
20.93
18.15
10
21.94
P/E ratio (avg)x
51.52
51.32
56.45
65.50
73.20
75.40
83.67
90.25
104.3
111.4
22.07
90.25
74.30
21
25.60
EV/EBITx
10.38
10.41
10.17
9.885
10.14
10.32
11.48
10.60
11.30
12.56
35.73
11.30
10.39
26
16.01
FCF yield (avg)%
8.08
7.14
6.99
7.04
9.00
9.14
8.95
8.48
6.89
5.00
7.94
8.48
7.61
31
4.91
FCF margin%
26.91
28.67
29.81
28.98
31.36
32.15
32.13
32.71
34.47
35.61
24.14
32.71
31.75
66
1.491
FCF / Net incomex
0.522
0.558
0.521
0.551
0.588
0.599
0.633
0.584
0.549
0.620
0.331
0.599
0.571
90
15.35
ROIC%
14.47
14.45
16.60
15.73
13.00
15.62
16.88
13.88
15.48
13.80
3.03
15.48
14.98
43
22.09
Return on equity%
9.80
11.87
14.05
16.15
14.98
15.57
15.75
18.04
20.08
22.50
21.18
18.04
15.66
69
8.92
Return on assets%
8.71
9.04
8.49
6.52
7.18
7.11
5.81
7.99
8.78
6.57
12.74
7.11
7.58
64
965.53
EPS¥
1,982
2,063
2,381
2,763
2,761
2,618
2,672
2,692
2,899
2,959
1,042
1.39%
4.59%
—
12.61
EPS growth%
17.15
18.57
15.83
13.15
16.07
17.26
18.97
18.45
17.83
14.90
3.42
17.83
17.20
31
873.54
Bookvalue per sh¥
1,873
1,926
2,100
2,031
2,391
2,546
2,614
2,893
3,000
3,555
1,454
8.26%
7.83%
—
1,439
FCF per share¥
733.96
693.30
653.16
605.20
632.79
693.66
732.50
737.65
818.41
881.05
967.66
6.84%
1.23%
—
371.04
Dividend per sh¥
867.05
968.74
1,148
1,341
1,616
1,761
2,125
2,187
2,404
2,518
1,028
9.28%
11.03%
—
26.77
Div yield (avg)%
11.89
14.60
17.29
16.37
17.10
16.45
17.19
15.76
17.08
18.00
6.58
17.08
16.76
46
21.83
Payout ratio%
20.60
21.72
21.24
20.94
21.34
21.98
23.19
24.03
23.00
22.76
24.77
23.00
21.85
86
40.73
Shares (diluted)M
44.76
38.71
39.07
36.59
39.03
40.74
43.10
41.34
45.17
39.30
40.77
0.14%
(0.52%)
91
18.55
Buyback yield%
0.40
0.40
0.40
0.40
2.92
4.04
6.25
7.47
5.62
5.35
17.17
5.62
3.48
84
0.514
D/E ratiox
0.371
0.379
0.415
0.383
0.427
0.460
0.486
0.452
0.514
0.527
1.670
0.486
0.439
92
56.66
Enterprise value¥B
60.03
55.27
52.23
50.98
46.68
46.19
42.48
45.70
48.18
42.86
32.95
(1.69%)
(4.11%)
45
50.67
LT debt¥B
89.71
92.91
103.0
108.5
118.3
117.7
126.7
145.0
152.3
157.7
7.133
5.91%
5.44%
61
Revenue
¥62.90B
6.80%
1.00×
Cost of revenue
¥34.41B
6.82%
1.00×
Operating expenses
¥12.30B
7.49%
1.07×
Property and equipment
16.31%
Spread over hurdle
52.29%