3.428
Revenue¥B
8.535
8.750
9.222
9.369
9.454
9.864
10.37
10.70
10.96
11.38
3.781
3.77%
3.43%
40
15.13
Revenue growth%
16.21
14.72
12.65
12.48
13.89
16.47
16.03
18.22
19.22
18.09
28.34
18.09
16.12
91
7.62
Gross margin%
0.40
0.58
0.77
0.40
0.40
0.40
0.40
0.40
0.40
2.71
18.91
0.40
0.40
13
16.11
Operating margin%
12.72
15.00
14.18
15.01
14.70
13.20
14.97
13.80
15.40
17.64
24.70
14.97
14.84
82
29.89
Net margin%
15.24
14.18
15.59
14.76
13.79
14.59
14.56
15.63
16.42
14.56
10.66
14.59
14.68
32
15.19
P/E ratio (avg)x
23.98
27.09
26.29
30.32
29.87
30.24
29.30
28.99
30.69
32.04
32.37
30.24
29.58
60
18.48
EV/EBITx
25.74
24.05
21.80
19.77
20.44
21.84
21.60
21.79
23.77
23.37
36.59
21.84
21.82
79
27.23
FCF yield (avg)%
14.59
16.92
14.33
13.62
13.11
11.51
13.04
10.79
8.03
8.72
20.74
10.79
13.07
60
12.54
FCF margin%
7.52
6.61
8.83
6.31
8.83
8.48
6.03
8.63
10.29
11.59
7.95
8.63
8.55
66
0.502
FCF / Net incomex
1.084
1.062
1.107
1.210
1.110
1.100
1.014
1.120
1.121
1.249
0.411
1.120
1.108
67
25.96
ROIC%
5.02
6.43
5.16
4.97
7.05
4.19
4.43
3.09
3.05
1.69
6.05
3.09
4.70
42
6.54
Return on equity%
13.53
13.48
16.10
16.89
19.20
17.65
19.51
19.75
21.24
19.81
9.63
19.75
18.42
36
15.61
Return on assets%
20.70
21.11
18.47
17.87
17.16
17.23
16.87
18.12
16.93
15.92
17.90
16.93
17.55
90
113.34
EPS¥
74.07
66.70
57.48
60.06
54.57
58.66
52.45
45.13
45.97
47.50
119.50
(2.73%)
(4.50%)
—
8.37
EPS growth%
1.00
0.40
2.00
3.36
5.01
6.03
8.58
10.70
11.06
9.48
8.35
9.48
5.52
44
84.24
Bookvalue per sh¥
93.63
106.10
109.84
106.63
111.15
125.64
130.92
141.80
144.27
145.48
46.47
5.53%
4.57%
—
102.91
FCF per share¥
187.34
191.18
220.83
224.13
227.16
230.03
230.09
249.48
285.26
298.06
168.88
5.58%
5.63%
—
29.78
Dividend per sh¥
253.51
276.74
289.47
287.01
325.81
318.50
360.68
383.49
412.29
461.35
88.00
7.20%
6.58%
—
5.49
Div yield (avg)%
24.98
23.58
25.54
28.47
27.43
26.28
28.64
29.64
28.19
29.63
10.17
28.64
27.81
68
5.01
Payout ratio%
28.42
27.38
29.46
27.08
28.99
28.89
27.99
29.79
32.48
31.91
12.25
29.79
28.94
45
36.40
Shares (diluted)M
31.49
31.04
31.10
31.39
34.19
35.06
35.22
39.15
36.28
33.29
36.12
(0.53%)
0.62%
73
25.76
Buyback yield%
19.39
16.75
19.10
20.48
23.30
22.81
20.80
23.06
25.15
24.44
6.97
23.06
21.81
56
1.571
D/E ratiox
1.766
1.748
1.684
1.608
1.769
1.697
1.776
1.720
1.631
1.605
0.782
1.697
1.709
45
13.74
Enterprise value¥B
10.69
10.68
10.92
13.24
14.98
15.87
17.54
17.24
20.36
20.31
9.323
6.27%
6.65%
23
2.021
LT debt¥B
6.492
5.907
6.257
6.042
5.649
5.179
4.690
4.056
4.007
4.252
5.725
(5.52%)
(3.45%)
93
Revenue
¥11.38B
3.43%
1.00×
Cost of revenue
¥7.963B
3.43%
1.00×
Operating expenses
¥2.526B
3.44%
1.00×
Property and equipment
19.18%
Goodwill & intangibles
16.22%
Spread over hurdle
(7.14%)