108.9
Revenue¥B
84.68
88.01
92.92
95.51
97.72
101.3
106.5
111.3
117.4
121.0
120.9
4.37%
4.10%
74
18.37
Revenue growth%
12.41
11.64
10.97
9.33
12.05
11.55
11.09
11.03
11.44
10.88
10.33
11.09
11.26
19
6.71
Gross margin%
12.11
12.63
11.53
9.39
8.07
8.61
10.01
7.41
4.99
4.23
10.30
7.41
9.00
5
6.31
Operating margin%
18.02
18.86
19.52
17.78
17.75
17.97
15.87
16.60
16.58
18.74
10.04
16.60
17.88
17
14.48
Net margin%
16.10
17.81
16.79
15.66
17.75
20.53
18.23
16.07
17.27
16.19
8.63
17.27
17.03
53
16.91
P/E ratio (avg)x
33.15
29.55
28.95
30.02
30.19
29.42
26.07
27.21
25.59
25.88
26.82
26.07
29.19
7
26.59
EV/EBITx
13.80
13.89
14.12
14.76
16.13
18.82
20.26
20.77
22.54
25.57
32.96
20.77
17.48
71
2.33
FCF yield (avg)%
2.28
0.40
2.30
3.40
3.20
2.06
2.18
4.15
1.82
3.58
17.66
2.18
2.29
67
11.40
FCF margin%
13.08
13.65
15.98
18.86
17.38
18.75
18.19
19.46
22.24
23.95
22.50
19.46
18.47
51
0.704
FCF / Net incomex
0.315
0.321
0.300
0.300
0.290
0.290
0.272
0.239
0.262
0.255
0.286
0.262
0.290
35
13.95
ROIC%
28.76
26.47
27.28
26.50
26.53
26.36
27.46
25.84
23.00
21.98
24.88
25.84
26.49
82
2.22
Return on equity%
0.40
0.40
1.26
0.40
3.19
2.24
3.37
0.53
0.40
3.06
12.66
2.24
0.90
71
25.77
Return on assets%
15.85
14.64
16.27
17.99
18.78
19.92
22.61
21.59
23.33
20.76
11.79
21.59
19.35
33
183.02
EPS¥
256.79
243.95
232.23
236.63
223.37
245.19
268.33
244.76
217.29
232.73
201.23
0.82%
0.02%
—
12.22
EPS growth%
14.25
13.75
15.06
16.65
14.82
17.80
20.66
21.75
20.58
18.63
27.13
20.58
17.22
50
223.50
Bookvalue per sh¥
247.29
257.26
286.57
343.41
342.80
391.02
402.00
413.13
415.85
436.18
93.51
4.94%
6.13%
—
91.91
FCF per share¥
341.20
350.66
350.03
396.05
439.00
443.17
443.28
499.15
525.55
544.22
205.73
4.39%
4.90%
—
177.59
Dividend per sh¥
375.16
407.60
456.44
495.42
510.49
534.65
587.23
627.29
713.01
788.67
75.81
9.09%
7.39%
—
24.68
Div yield (avg)%
22.13
21.52
22.62
23.56
23.06
24.57
22.43
24.29
25.81
22.87
26.35
24.29
22.96
55
24.30
Payout ratio%
32.07
34.26
31.91
29.37
27.54
25.34
28.09
27.58
27.78
28.23
7.41
27.78
28.16
56
106.0
Shares (diluted)M
151.6
144.7
149.3
165.6
181.7
195.1
212.4
235.7
262.4
249.9
102.1
6.58%
4.84%
53
22.34
Buyback yield%
10.24
8.02
7.61
10.03
10.12
8.38
5.47
6.70
7.66
9.58
28.14
7.66
8.20
64
1.282
D/E ratiox
1.745
1.900
2.090
1.903
1.918
1.900
1.985
1.813
1.903
1.827
0.486
1.900
1.902
46
107.3
Enterprise value¥B
71.78
69.21
76.98
75.37
74.97
74.79
76.26
82.33
84.65
80.81
97.40
1.51%
0.55%
69
58.12
LT debt¥B
25.16
28.75
30.15
30.43
29.78
31.27
36.81
37.71
40.24
44.06
48.34
8.15%
6.39%
82
Revenue
¥121.0B
4.10%
1.00×
Cost of revenue
¥67.28B
4.12%
1.00×
Operating expenses
¥25.42B
4.13%
1.00×
Property and equipment
15.68%
Spread over hurdle
10.28%