0.322
Revenue¥B
5.644
5.620
5.748
5.966
6.134
6.367
6.563
6.533
6.697
6.647
0.337
1.62%
2.02%
78
16.93
Revenue growth%
21.69
19.66
21.59
21.78
23.03
20.45
19.25
21.17
19.33
17.73
18.06
19.33
20.81
20
29.83
Gross margin%
5.44
4.06
2.01
0.40
0.40
0.40
0.40
2.89
3.74
2.44
22.50
2.44
2.23
59
14.83
Operating margin%
8.99
9.71
10.90
11.35
12.58
15.42
15.00
13.47
11.37
10.50
20.12
13.47
11.36
15
13.91
Net margin%
27.60
26.87
25.02
25.07
22.15
23.16
23.80
21.27
22.80
21.72
2.74
22.80
23.48
57
28.04
P/E ratio (avg)x
10.35
11.01
12.13
11.93
11.72
12.31
12.23
12.26
13.23
15.03
7.801
12.31
12.18
71
10.67
EV/EBITx
31.14
32.99
35.02
38.58
35.52
36.64
37.76
41.46
43.47
42.52
7.350
41.46
37.20
44
28.01
FCF yield (avg)%
21.37
20.78
23.52
21.41
23.17
25.96
23.99
25.67
23.22
25.70
8.34
25.67
23.37
75
12.46
FCF margin%
30.49
29.53
29.92
31.91
31.06
29.67
28.33
29.15
28.95
27.45
22.69
28.95
29.60
78
0.874
FCF / Net incomex
0.860
0.881
0.981
1.094
1.050
1.065
1.073
1.194
1.159
1.272
1.186
1.159
1.069
55
16.89
ROIC%
9.26
7.73
7.84
7.01
9.79
9.52
10.07
10.88
10.54
8.85
29.25
10.07
9.39
15
22.93
Return on equity%
16.93
18.91
19.03
19.03
16.38
14.51
15.18
16.58
13.97
13.42
13.72
14.51
16.48
89
9.33
Return on assets%
24.87
22.17
21.20
19.11
21.35
24.15
26.90
26.56
26.35
29.33
10.25
26.56
24.51
33
22.61
EPS¥
85.94
83.31
81.63
81.86
89.40
102.43
97.36
104.30
102.30
118.34
23.33
5.77%
4.92%
—
11.87
EPS growth%
20.12
21.66
21.26
18.32
20.81
21.88
22.63
23.92
26.79
29.66
29.18
23.92
21.77
46
21.12
Bookvalue per sh¥
25.63
23.82
23.87
22.19
21.48
21.89
19.63
18.73
19.39
19.10
79.50
(2.33%)
(2.41%)
—
97.68
FCF per share¥
26.86
28.88
26.03
25.14
24.24
23.41
25.50
22.60
24.44
26.84
92.28
2.06%
(0.02%)
—
78.01
Dividend per sh¥
131.43
127.80
139.84
155.57
152.03
159.64
171.68
167.37
186.79
206.92
25.89
6.36%
5.74%
—
24.10
Div yield (avg)%
4.77
4.71
3.43
3.83
1.80
3.42
2.90
4.13
2.07
2.10
22.80
2.90
3.42
18
12.78
Payout ratio%
8.53
8.65
8.42
8.58
9.35
8.53
5.66
5.06
2.26
0.72
8.00
5.06
8.47
83
33.24
Shares (diluted)M
48.16
50.14
57.89
55.90
63.27
60.71
58.18
57.78
58.29
55.67
32.79
(2.53%)
1.34%
56
27.50
Buyback yield%
14.12
17.09
14.61
14.95
15.34
13.12
12.06
15.00
16.77
15.26
6.14
15.00
14.97
90
0.798
D/E ratiox
0.405
0.397
0.434
0.413
0.393
0.389
0.376
0.381
0.354
0.355
1.667
0.376
0.391
42
5.029
Enterprise value¥B
8.512
10.02
11.99
12.98
15.03
14.73
15.18
15.72
16.66
17.83
4.782
3.48%
9.52%
63
0.505
LT debt¥B
2.050
2.344
2.565
2.594
2.594
2.782
3.014
3.371
3.265
3.145
3.838
3.93%
4.30%
34
Revenue
¥6.647B
2.02%
1.00×
Cost of revenue
¥4.190B
2.00%
1.00×
Operating expenses
¥1.536B
2.50%
1.05×
Property and equipment
18.88%
Goodwill & intangibles
15.36%
Spread over hurdle
92.13%