38.31
Revenue¥B
20.55
21.89
23.60
24.77
25.77
27.86
29.73
32.01
34.58
35.95
41.84
6.89%
6.52%
67
24.86
Revenue growth%
10.77
9.03
6.69
8.85
8.95
6.62
4.95
5.54
4.87
3.09
8.16
4.95
6.66
63
8.92
Gross margin%
20.73
23.15
23.20
24.19
21.54
19.30
21.75
20.46
20.32
22.24
20.75
20.46
21.64
25
4.05
Operating margin%
2.84
2.97
4.49
6.59
8.73
11.45
8.74
10.50
9.44
7.09
5.23
9.44
7.91
60
22.42
Net margin%
16.55
16.16
14.45
17.00
16.54
15.46
14.95
17.52
18.29
18.98
24.35
17.52
16.55
38
24.86
P/E ratio (avg)x
14.41
15.45
15.72
15.58
14.05
13.95
13.86
14.42
15.60
16.21
6.281
14.42
14.94
86
16.12
EV/EBITx
18.95
21.99
22.87
26.64
30.12
33.48
39.54
44.59
46.08
48.01
36.90
44.59
31.80
40
10.33
FCF yield (avg)%
23.29
21.27
22.05
19.46
19.88
17.98
16.46
16.39
14.97
16.72
3.83
16.46
18.72
31
25.16
FCF margin%
13.55
15.21
14.81
12.45
15.13
14.33
12.65
10.11
8.31
10.90
18.56
10.90
13.10
26
1.125
FCF / Net incomex
1.294
1.332
1.205
1.188
1.078
0.976
1.061
1.078
1.209
1.091
1.555
1.078
1.139
37
11.90
ROIC%
8.89
9.04
10.00
10.57
13.21
11.03
8.07
9.47
12.38
9.55
2.69
9.55
9.78
86
2.41
Return on equity%
14.19
13.66
14.61
14.70
15.22
16.49
15.27
12.64
13.23
11.12
5.39
13.23
14.40
74
17.92
Return on assets%
6.08
7.21
7.62
10.44
13.26
15.88
14.72
13.49
15.25
16.03
10.78
15.25
13.37
36
451.53
EPS¥
753.49
800.04
894.11
1,027
982.91
1,116
1,166
1,275
1,449
1,572
504.99
9.85%
7.22%
—
9.60
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
3.23
4.70
2.75
1.26
21.40
2.75
0.40
44
335.09
Bookvalue per sh¥
132.49
121.32
125.08
110.55
101.49
91.09
98.94
100.59
106.92
101.84
134.19
0.07%
(3.76%)
—
595.66
FCF per share¥
583.30
619.24
745.09
807.64
955.96
1,020
1,007
1,142
1,297
1,479
425.35
9.12%
11.21%
—
590.61
Dividend per sh¥
379.69
420.50
468.31
533.30
520.63
509.24
532.76
593.62
673.22
653.90
170.46
4.66%
5.39%
—
7.87
Div yield (avg)%
6.98
8.97
11.82
11.49
8.81
7.98
8.03
5.10
2.48
2.15
5.15
5.10
8.00
48
11.86
Payout ratio%
32.00
29.29
32.20
33.06
31.28
30.46
30.21
29.36
26.80
23.91
17.51
29.36
30.34
6
63.68
Shares (diluted)M
80.52
79.92
89.63
102.1
101.5
106.2
120.9
138.1
129.3
146.4
64.52
7.61%
7.09%
15
8.89
Buyback yield%
31.12
29.74
29.81
30.52
29.37
31.78
31.90
31.47
32.44
34.95
14.68
31.90
31.30
59
1.333
D/E ratiox
0.606
0.601
0.584
0.657
0.712
0.723
0.727
0.854
1.012
1.002
1.382
0.854
0.718
19
8.056
Enterprise value¥B
40.40
46.79
46.12
46.73
46.10
53.78
54.00
58.97
67.23
70.28
29.21
8.80%
6.97%
68
40.48
LT debt¥B
43.88
49.07
51.45
55.58
62.40
60.10
53.79
50.24
56.67
50.70
32.41
(4.07%)
2.03%
60
Revenue
¥35.95B
6.52%
1.00×
Cost of revenue
¥22.09B
6.25%
0.98×
Operating expenses
¥4.738B
7.03%
1.05×
Property and equipment
17.36%
Spread over hurdle
79.38%