3.183
Revenue¥B
7.974
8.098
8.437
8.828
9.087
9.187
9.292
9.433
9.786
10.20
3.494
2.33%
2.92%
8
14.04
Revenue growth%
19.87
17.97
19.41
21.85
22.01
22.88
23.12
21.91
23.26
21.46
11.39
22.88
21.88
36
2.50
Gross margin%
16.36
15.39
15.84
18.78
19.69
22.25
24.62
23.57
25.16
26.44
29.05
24.62
20.97
88
4.41
Operating margin%
18.55
21.42
20.48
20.71
21.25
20.01
20.60
18.86
18.93
21.11
6.41
20.01
20.54
67
6.87
Net margin%
22.89
25.25
23.07
22.47
24.53
23.87
20.90
20.65
23.19
24.89
5.20
23.19
23.13
7
23.43
P/E ratio (avg)x
8.471
8.511
9.507
10.97
11.20
11.55
11.02
10.35
10.37
11.30
17.88
11.02
10.67
41
7.662
EV/EBITx
11.03
11.29
11.17
10.85
11.07
12.21
12.16
12.68
11.55
11.63
22.95
12.16
11.42
92
12.09
FCF yield (avg)%
14.98
17.02
16.64
18.20
18.07
19.42
17.53
18.73
16.97
15.23
23.85
17.53
17.28
87
21.81
FCF margin%
24.52
25.03
25.52
23.16
24.26
25.06
26.08
28.18
30.75
28.51
25.81
28.18
25.29
55
0.621
FCF / Net incomex
1.833
1.999
2.263
2.711
2.763
3.175
3.219
3.572
4.107
4.322
0.176
3.572
2.969
46
23.03
ROIC%
26.50
29.07
28.98
31.17
32.94
33.33
32.78
30.72
29.97
32.75
9.14
32.75
30.94
42
26.27
Return on equity%
26.33
28.00
27.04
25.74
26.38
27.42
25.83
28.17
27.93
25.30
15.41
27.42
26.71
76
6.57
Return on assets%
20.59
22.59
19.84
22.53
25.51
24.83
27.14
28.56
30.27
30.32
10.39
28.56
25.17
86
52.14
EPS¥
159.14
176.18
183.05
189.77
186.77
178.72
167.16
161.35
178.73
185.64
57.21
(0.12%)
2.49%
—
28.71
EPS growth%
33.06
34.33
32.96
32.92
35.71
35.57
35.78
35.64
38.42
37.10
12.85
35.78
35.60
30
38.27
Bookvalue per sh¥
35.53
33.79
35.19
38.91
34.61
36.79
34.07
37.16
39.15
41.76
127.32
3.82%
1.22%
—
52.27
FCF per share¥
125.24
112.38
117.31
102.30
96.67
94.59
94.46
89.19
85.83
91.14
121.38
(1.17%)
(3.66%)
—
69.32
Dividend per sh¥
140.34
140.04
130.72
121.98
112.05
108.00
113.19
99.56
92.20
87.27
103.39
(4.88%)
(4.21%)
—
12.88
Div yield (avg)%
18.70
21.09
22.25
23.27
24.39
23.49
22.21
24.03
22.04
19.13
23.01
22.21
22.23
75
20.64
Payout ratio%
2.49
0.42
0.40
0.48
1.94
2.15
0.40
0.58
0.40
0.40
12.53
0.40
0.45
39
33.69
Shares (diluted)M
41.47
40.54
45.31
46.46
49.61
50.06
55.87
52.82
51.60
54.12
32.26
1.75%
3.53%
39
7.91
Buyback yield%
3.97
4.53
2.34
1.55
1.80
1.38
0.40
2.28
2.99
2.74
20.95
2.28
2.31
21
0.140
D/E ratiox
0.517
0.559
0.557
0.599
0.698
0.672
0.782
0.868
0.828
0.798
1.350
0.798
0.685
16
9.393
Enterprise value¥B
8.547
9.115
10.18
11.15
11.64
11.58
11.18
11.98
12.83
12.71
11.41
1.78%
4.30%
24
3.899
LT debt¥B
3.575
3.416
3.233
3.416
3.299
3.005
3.001
2.988
3.030
3.082
8.001
(1.35%)
(0.63%)
86
Revenue
¥10.20B
2.92%
1.00×
Cost of revenue
¥5.661B
2.68%
0.98×
Operating expenses
¥2.229B
2.93%
1.00×
Property and equipment
19.94%
Goodwill & intangibles
16.52%
Spread over hurdle
34.04%