1.812
Revenue¥B
3.430
3.721
4.048
4.333
4.666
5.120
5.637
6.223
6.697
7.193
2.015
9.04%
8.44%
23
27.87
Revenue growth%
12.10
12.78
14.52
13.35
11.93
13.67
14.61
16.20
18.67
18.69
22.40
16.20
14.09
59
26.72
Gross margin%
23.72
26.47
28.38
25.72
25.72
28.34
25.76
27.68
25.75
23.93
10.97
25.76
25.76
44
27.09
Operating margin%
20.53
19.33
22.28
23.66
21.93
22.36
22.36
23.14
20.74
18.54
20.74
22.36
22.10
29
22.54
Net margin%
19.52
18.91
20.78
23.35
25.40
22.80
22.11
22.13
23.09
24.79
12.85
22.80
22.46
54
20.27
P/E ratio (avg)x
14.33
13.48
14.70
15.46
15.34
16.00
16.64
15.30
14.69
16.58
10.28
16.00
15.32
84
16.77
EV/EBITx
12.94
12.17
13.49
14.63
13.53
14.67
15.29
16.62
16.38
14.59
9.877
15.29
14.61
54
5.55
FCF yield (avg)%
18.87
17.58
15.95
18.92
18.31
16.28
15.79
14.57
14.90
15.04
26.93
15.04
16.11
71
19.67
FCF margin%
20.37
22.18
23.18
23.29
25.12
27.40
28.92
28.00
29.88
31.04
16.61
28.92
26.26
53
1.001
FCF / Net incomex
1.715
1.764
1.926
2.071
2.416
2.643
2.558
2.852
2.931
3.281
0.412
2.852
2.487
24
6.31
ROIC%
26.36
27.70
30.07
31.69
32.51
33.59
34.12
32.73
31.87
32.76
22.91
32.76
32.19
32
24.71
Return on equity%
21.11
21.74
20.00
18.75
16.20
16.57
13.80
13.57
12.09
14.64
16.84
13.80
16.38
56
28.80
Return on assets%
0.40
1.63
3.88
2.29
2.25
1.13
1.10
3.33
3.29
5.23
28.31
3.29
2.27
30
94.52
EPS¥
104.12
97.00
100.78
115.45
117.47
117.47
132.52
129.65
126.97
146.05
99.30
4.45%
2.71%
—
2.64
EPS growth%
22.12
20.87
21.22
21.99
24.39
24.26
23.56
23.32
20.95
19.55
11.11
23.32
22.06
75
325.68
Bookvalue per sh¥
412.37
448.77
481.07
513.90
467.49
489.17
526.23
508.81
508.19
473.05
229.68
0.24%
1.57%
—
102.71
FCF per share¥
318.45
353.50
329.00
326.45
368.96
408.71
456.92
460.97
471.15
459.78
135.14
4.50%
3.22%
—
281.03
Dividend per sh¥
279.05
323.48
375.62
434.03
457.49
516.39
548.23
591.81
600.88
569.83
223.43
4.49%
8.14%
—
29.30
Div yield (avg)%
17.59
20.00
18.42
21.22
18.27
17.67
15.83
17.35
16.56
17.01
12.03
17.01
17.63
36
17.00
Payout ratio%
14.44
15.55
14.27
14.73
15.36
17.12
17.30
18.46
19.84
18.47
24.18
18.46
16.34
19
8.578
Shares (diluted)M
10.89
12.14
11.89
13.71
15.02
16.09
18.14
17.90
19.99
22.89
8.410
8.79%
8.27%
61
16.95
Buyback yield%
6.33
7.91
5.57
5.86
5.20
7.89
6.72
7.89
9.27
8.49
11.05
7.89
7.30
24
0.503
D/E ratiox
1.998
2.056
2.228
2.203
2.244
2.155
2.269
2.066
2.123
2.050
0.744
2.123
2.139
17
0.631
Enterprise value¥B
2.141
2.167
2.302
2.288
1.950
1.994
1.895
1.941
2.094
2.224
1.835
2.67%
0.68%
17
2.693
LT debt¥B
6.514
6.169
5.976
5.690
5.960
6.021
6.150
6.627
7.145
6.762
4.991
2.56%
0.94%
57
Revenue
¥7.193B
8.44%
1.00×
Cost of revenue
¥5.035B
8.44%
1.00×
Operating expenses
¥1.461B
7.77%
0.94×
Property and equipment
20.07%
Spread over hurdle
(0.64%)