5.976
Revenue¥B
13.40
13.84
14.41
14.81
15.41
15.57
16.17
16.92
17.24
17.81
6.544
2.94%
3.35%
68
28.89
Revenue growth%
26.34
27.04
24.50
24.63
26.82
29.45
27.96
26.85
29.47
29.40
3.67
29.40
26.95
70
7.88
Gross margin%
12.31
15.02
17.28
15.54
13.96
16.57
14.81
13.94
12.15
11.28
23.89
13.94
14.38
27
13.39
Operating margin%
14.76
12.18
9.98
10.93
10.02
10.16
12.81
12.70
13.38
12.40
25.27
12.70
12.29
51
29.33
Net margin%
19.82
22.53
24.13
22.91
23.76
22.02
23.93
23.08
22.87
20.81
5.71
22.87
22.89
54
27.25
P/E ratio (avg)x
44.07
51.51
58.89
67.53
72.69
75.99
89.10
87.19
87.23
100.9
19.46
87.23
74.34
14
10.50
EV/EBITx
31.42
32.02
28.50
28.76
30.56
30.68
29.44
30.23
28.34
26.70
13.21
29.44
29.83
15
7.74
FCF yield (avg)%
10.61
9.51
12.45
10.45
11.78
11.29
8.42
10.80
13.43
12.24
13.83
11.29
11.04
43
4.92
FCF margin%
3.44
0.82
0.40
0.40
1.77
0.40
0.40
0.40
3.40
2.24
26.00
0.40
0.61
55
1.344
FCF / Net incomex
1.193
1.328
1.242
1.291
1.345
1.356
1.226
1.283
1.230
1.272
0.872
1.272
1.278
86
25.75
ROIC%
24.66
24.65
27.13
24.60
23.73
23.03
22.97
24.95
22.08
20.99
10.37
22.97
24.16
88
4.26
Return on equity%
22.20
23.69
23.07
24.42
23.53
26.16
28.55
26.21
23.47
22.45
8.53
26.16
23.61
74
27.90
Return on assets%
12.94
14.12
11.21
8.93
8.94
7.23
8.77
6.85
7.77
9.38
15.04
7.77
8.94
21
120.32
EPS¥
241.60
224.69
202.47
216.44
197.04
206.75
230.61
219.73
237.83
222.18
127.60
2.43%
(1.63%)
—
20.61
EPS growth%
20.63
22.50
22.88
23.90
23.38
21.93
21.58
21.79
20.94
20.23
22.73
21.58
21.86
65
157.09
Bookvalue per sh¥
255.85
267.37
298.03
329.27
378.60
385.48
393.89
415.26
406.04
438.11
426.69
2.96%
6.70%
—
246.32
FCF per share¥
549.92
560.98
584.36
590.58
595.56
601.83
633.28
611.41
653.16
644.09
352.12
1.58%
1.36%
—
340.96
Dividend per sh¥
182.36
172.03
157.41
146.58
151.80
151.95
155.10
160.57
162.87
158.83
131.05
0.91%
(1.50%)
—
7.45
Div yield (avg)%
22.79
24.39
21.48
19.60
22.59
25.01
26.05
23.22
20.38
18.12
27.21
23.22
22.69
29
7.59
Payout ratio%
29.86
29.01
31.59
32.11
30.46
31.76
29.37
27.66
24.77
26.20
11.97
27.66
29.62
48
24.86
Shares (diluted)M
40.83
44.17
45.96
46.80
47.75
50.37
51.94
49.03
55.82
63.89
24.21
6.00%
5.76%
24
20.33
Buyback yield%
32.25
29.65
31.39
30.74
33.11
30.43
29.95
28.86
30.96
33.33
18.02
30.43
30.85
22
0.457
D/E ratiox
0.994
1.160
1.230
1.413
1.618
1.780
1.843
2.140
2.430
2.349
0.826
2.140
1.699
28
2.385
Enterprise value¥B
15.56
14.04
13.62
11.73
11.86
11.50
11.66
11.13
10.55
9.148
15.47
(5.06%)
(5.95%)
57
4.061
LT debt¥B
13.60
15.37
13.81
12.81
12.71
14.06
13.13
14.22
14.89
14.29
14.34
2.37%
(0.51%)
63
Revenue
¥17.81B
3.35%
1.00×
Cost of revenue
¥9.348B
3.10%
0.98×
Operating expenses
¥4.291B
3.75%
1.04×
Property and equipment
17.35%
Return on capital
133.92%
Spread over hurdle
126.10%