915.7
Revenue¥B
761.1
810.5
853.9
889.6
927.0
980.4
1,048
1,126
1,159
1,206
987.3
5.40%
5.12%
68
5.58
Revenue growth%
20.20
18.58
21.27
20.12
17.35
14.88
12.64
11.58
10.94
10.47
27.16
11.58
16.12
95
15.22
Gross margin%
23.82
21.37
19.51
20.05
20.00
20.51
23.28
20.59
20.82
19.61
11.68
20.59
20.55
21
29.18
Operating margin%
25.29
28.20
27.48
29.00
30.60
28.78
29.27
29.21
27.11
24.72
15.77
28.78
28.49
6
23.87
Net margin%
15.08
13.10
13.67
13.02
13.26
14.63
12.02
13.67
15.33
13.07
8.02
13.67
13.46
22
29.33
P/E ratio (avg)x
13.84
15.18
17.53
19.87
20.68
21.19
22.84
24.21
28.01
27.26
9.604
24.21
20.93
61
34.82
EV/EBITx
17.18
16.16
14.15
13.59
13.21
14.04
14.74
15.22
14.94
15.89
36.76
14.94
14.84
63
18.36
FCF yield (avg)%
12.00
13.23
15.29
14.26
13.37
15.01
13.12
15.61
18.52
19.05
27.24
15.61
14.64
85
3.20
FCF margin%
3.25
5.44
3.10
1.99
0.40
0.40
0.40
0.40
2.78
0.40
9.61
0.40
1.20
21
0.955
FCF / Net incomex
1.077
1.098
1.179
1.184
1.151
1.241
1.176
1.115
1.156
1.155
1.274
1.156
1.155
50
24.21
ROIC%
16.84
17.10
18.14
18.82
20.50
18.72
19.79
18.41
18.00
16.28
11.77
18.41
18.28
11
3.82
Return on equity%
22.83
21.90
24.26
22.17
19.53
16.60
17.17
14.85
13.68
13.98
2.17
14.85
18.35
13
9.36
Return on assets%
31.13
31.90
33.98
34.90
35.15
37.94
35.02
37.50
34.88
36.61
14.48
36.61
34.96
56
437.43
EPS¥
47.23
42.46
46.72
43.58
38.37
40.92
41.93
40.54
44.39
43.45
484.47
2.52%
(1.43%)
—
29.83
EPS growth%
15.45
12.59
15.13
12.91
14.21
14.59
15.18
14.59
13.26
14.10
15.19
14.59
14.40
25
305.76
Bookvalue per sh¥
289.08
314.95
337.09
335.81
342.48
373.04
422.93
439.70
491.78
583.28
377.62
11.24%
7.89%
—
272.78
FCF per share¥
383.17
366.59
334.82
320.81
321.49
313.95
323.31
327.99
334.48
299.17
131.17
(1.43%)
(1.93%)
—
225.16
Dividend per sh¥
66.92
68.44
73.35
81.55
77.35
87.73
93.71
104.41
115.88
114.61
383.47
8.18%
5.03%
—
17.39
Div yield (avg)%
28.94
29.63
31.97
33.94
31.02
31.04
31.02
32.62
34.11
33.47
19.41
32.62
31.50
40
23.36
Payout ratio%
19.64
20.56
20.86
20.47
19.88
18.88
18.34
20.53
18.79
18.86
15.14
18.86
19.76
56
1.178
Shares (diluted)B
1.101
1.097
1.211
1.061
1.112
1.027
1.000
0.957
1.039
0.959
1.228
(2.91%)
(1.40%)
48
15.40
Buyback yield%
15.54
15.17
13.84
12.57
10.30
12.31
14.58
17.27
20.03
18.42
27.91
17.27
14.88
29
0.787
D/E ratiox
1.180
1.195
1.142
1.256
1.341
1.298
1.356
1.271
1.310
1.230
1.102
1.298
1.263
91
814.4
Enterprise value¥B
1,048
1,219
1,247
1,440
1,527
1,720
1,659
1,898
2,056
2,291
766.4
8.46%
8.97%
27
963.7
LT debt¥B
520.3
484.0
489.8
502.1
518.7
491.8
460.4
487.7
490.5
445.4
848.5
(3.00%)
(2.77%)
23
Revenue
¥1.206T
5.12%
1.00×
Cost of revenue
¥797.2B
5.46%
1.03×
Operating expenses
¥163.0B
4.13%
0.91×
Property and equipment
16.70%
Spread over hurdle
34.73%