0.193
Revenue¥B
0.954
0.989
1.041
1.078
1.131
1.180
1.254
1.318
1.403
1.513
0.200
6.00%
5.42%
71
16.28
Revenue growth%
3.95
2.99
5.23
5.77
6.77
5.30
2.61
3.75
4.10
1.20
12.59
3.75
4.02
51
24.79
Gross margin%
17.40
15.99
18.98
19.81
19.89
17.55
15.97
17.36
16.60
14.19
28.57
16.60
17.38
60
29.85
Operating margin%
28.67
27.76
25.94
25.22
26.22
23.82
22.41
21.84
20.19
19.16
16.84
21.84
24.52
32
5.05
Net margin%
16.91
15.65
14.76
15.74
17.02
14.39
14.76
12.58
15.36
12.58
10.23
14.39
15.06
42
37.02
P/E ratio (avg)x
18.97
20.98
21.49
20.56
22.22
25.81
29.73
29.80
34.89
33.41
36.57
29.80
24.01
36
32.28
EV/EBITx
33.72
30.60
33.57
30.40
33.52
31.17
31.71
28.44
25.63
26.10
18.18
28.44
30.89
9
26.49
FCF yield (avg)%
18.17
17.33
15.78
15.68
13.02
14.61
16.63
18.10
20.04
20.63
4.38
18.10
16.98
62
17.74
FCF margin%
12.72
13.34
11.80
14.07
11.24
11.67
11.96
11.13
11.72
9.43
26.94
11.67
11.76
63
1.377
FCF / Net incomex
1.058
1.184
1.344
1.324
1.264
1.315
1.480
1.464
1.657
1.648
0.742
1.480
1.334
77
12.18
ROIC%
13.74
11.07
8.93
9.00
9.26
7.69
10.27
8.81
9.46
9.20
28.81
9.20
9.23
46
24.48
Return on equity%
2.91
5.47
6.95
7.00
9.31
9.84
12.41
15.16
13.53
13.78
20.66
13.53
9.57
77
29.00
Return on assets%
11.97
9.32
7.75
8.43
6.59
4.82
6.17
5.24
8.14
10.07
9.74
6.17
7.94
77
64.60
EPS¥
342.05
365.17
426.72
415.49
498.09
490.24
549.33
577.61
676.17
739.30
68.03
8.22%
9.77%
—
7.90
EPS growth%
14.88
12.72
11.65
13.04
10.31
10.99
11.05
12.85
15.65
12.95
23.38
12.85
12.79
18
158.68
Bookvalue per sh¥
83.99
87.04
84.43
80.54
80.92
86.64
91.12
85.49
79.22
77.61
49.03
(0.83%)
0.02%
—
118.54
FCF per share¥
179.02
184.40
177.23
196.53
185.04
186.73
211.53
202.28
204.89
221.51
209.80
3.66%
1.49%
—
35.21
Dividend per sh¥
131.05
146.77
156.71
165.88
173.53
179.20
199.74
217.95
220.03
215.57
192.55
4.43%
4.61%
—
10.66
Div yield (avg)%
9.57
11.60
12.05
9.49
6.56
5.85
5.70
7.74
9.09
8.33
2.76
7.74
8.71
32
25.56
Payout ratio%
2.00
4.93
2.73
1.65
1.18
2.82
3.79
5.92
6.38
6.94
8.78
5.92
3.30
81
3.037
Shares (diluted)M
2.782
2.696
2.847
2.956
2.857
2.781
2.995
3.163
2.935
2.776
3.082
(0.58%)
(0.89%)
85
15.04
Buyback yield%
28.76
31.36
31.31
32.25
34.11
32.31
30.42
29.72
32.70
35.33
15.01
32.31
31.81
57
1.502
D/E ratiox
0.951
0.837
0.819
0.748
0.744
0.704
0.695
0.654
0.636
0.638
1.641
0.654
0.724
56
1,134
Enterprise value¥M
630.8
716.6
764.2
732.7
783.4
855.1
802.7
766.2
712.6
766.4
307.0
(0.44%)
1.06%
11
1,316
LT debt¥M
223.4
211.3
216.7
231.9
248.8
268.7
242.0
252.2
235.5
219.9
185.1
(2.45%)
(1.31%)
56
Revenue
¥1.513B
5.42%
1.00×
Cost of revenue
¥1.059B
5.52%
1.01×
Operating expenses
¥175.4M
5.71%
1.03×
Property and equipment
16.84%
Spread over hurdle
45.02%