114.2
Revenue¥B
72.24
77.75
82.63
90.74
98.95
106.0
117.3
129.1
142.0
157.4
119.8
9.73%
8.87%
13
10.77
Revenue growth%
21.67
22.12
20.42
19.31
16.55
14.70
14.82
12.09
14.91
12.90
23.81
14.70
15.73
47
18.71
Gross margin%
6.28
7.33
7.12
6.30
5.47
6.31
7.57
7.18
5.68
4.18
23.28
6.31
6.31
17
5.35
Operating margin%
21.91
22.97
24.50
23.86
24.80
23.53
23.90
23.71
22.07
21.62
27.73
23.53
23.62
66
29.62
Net margin%
24.48
22.68
24.16
26.70
27.06
28.79
31.43
29.45
32.31
31.16
6.27
31.16
27.92
68
9.098
P/E ratio (avg)x
18.40
19.34
18.33
17.69
19.56
22.28
25.85
26.41
27.33
30.80
12.76
26.41
20.92
12
34.84
EV/EBITx
47.53
47.34
55.03
55.39
62.25
72.85
86.85
89.06
95.19
113.6
35.58
89.06
67.55
10
26.31
FCF yield (avg)%
28.29
27.86
25.47
22.94
24.62
24.52
26.47
27.56
24.57
21.73
23.28
24.57
25.05
9
3.04
FCF margin%
13.51
11.53
13.89
15.02
16.55
14.97
12.84
14.53
16.22
15.23
19.72
14.97
14.75
63
1.460
FCF / Net incomex
1.085
1.187
1.213
1.238
1.349
1.469
1.371
1.438
1.592
1.812
0.698
1.469
1.360
37
13.04
ROIC%
19.53
17.50
15.30
17.92
20.55
17.72
17.38
16.26
16.31
17.39
5.67
17.38
17.44
61
16.26
Return on equity%
13.70
10.72
11.50
11.69
13.95
15.56
15.20
17.23
16.59
16.72
27.25
16.59
14.57
74
24.14
Return on assets%
23.59
22.31
21.29
22.91
23.57
21.76
22.89
22.19
19.20
19.31
2.84
21.76
22.25
5
165.99
EPS¥
236.70
243.68
279.55
324.12
332.77
332.59
326.02
394.14
411.54
417.89
180.72
4.66%
7.39%
—
13.51
EPS growth%
17.64
19.10
17.35
15.46
16.17
16.22
13.51
15.22
18.12
17.70
24.90
16.22
16.79
68
85.98
Bookvalue per sh¥
273.38
286.01
294.75
287.96
333.64
369.33
388.22
449.58
456.39
493.54
82.61
8.15%
7.34%
—
55.03
FCF per share¥
208.58
232.40
219.47
251.93
274.93
283.56
330.03
351.38
332.42
312.58
89.98
2.60%
4.53%
—
136.06
Dividend per sh¥
159.27
155.45
171.06
182.69
200.97
228.38
266.94
305.99
322.80
352.40
73.38
11.89%
8.64%
—
23.66
Div yield (avg)%
20.94
18.77
16.69
17.57
14.66
14.43
14.18
15.10
14.94
13.06
15.38
14.43
15.02
61
16.01
Payout ratio%
15.30
18.10
17.70
19.58
20.16
20.32
22.23
22.64
22.77
20.14
6.38
22.23
20.15
20
212.8
Shares (diluted)M
222.8
232.7
233.1
250.7
281.7
313.0
360.3
409.0
382.2
390.8
217.3
6.76%
5.71%
53
12.68
Buyback yield%
20.42
18.99
21.12
19.52
20.65
18.88
20.83
23.78
25.98
25.02
3.28
23.78
20.74
49
1.698
D/E ratiox
1.481
1.500
1.408
1.598
1.789
1.717
1.862
2.027
2.212
2.508
0.632
2.027
1.753
22
50.75
Enterprise value¥B
103.0
125.0
142.7
163.8
171.8
205.9
227.7
274.0
274.8
327.2
58.76
13.75%
13.19%
19
35.02
LT debt¥B
140.4
155.9
163.8
155.5
159.1
164.8
172.5
187.8
206.8
216.7
8.759
6.38%
5.56%
51
Revenue
¥157.4B
8.87%
1.00×
Cost of revenue
¥110.2B
8.87%
1.00×
Operating expenses
¥20.79B
8.93%
1.01×
Property and equipment
16.30%
Spread over hurdle
66.51%