1.660
Revenue¥B
1.968
2.071
2.259
2.409
2.566
2.758
2.986
3.194
3.442
1.779
1.767
7.40%
6.85%
93
5.82
Revenue growth%
30.52
29.57
30.65
31.45
31.35
29.81
30.72
32.91
35.12
14.17
20.34
31.35
31.03
57
22.52
Gross margin%
13.55
11.88
9.73
10.41
7.42
9.45
8.16
10.30
8.19
4.22
23.80
8.19
10.01
68
4.87
Operating margin%
12.32
9.85
11.10
11.05
9.38
12.00
12.11
13.48
12.16
26.47
19.93
12.11
11.61
25
4.41
Net margin%
24.24
23.19
24.78
23.77
25.11
22.27
23.49
26.05
26.78
20.25
5.50
25.11
24.01
86
22.73
P/E ratio (avg)x
36.53
37.68
45.26
54.77
57.83
66.71
70.84
76.80
85.92
32.71
16.41
70.84
56.30
27
19.12
EV/EBITx
18.30
17.29
18.40
19.37
19.60
21.09
19.38
19.70
19.28
7.136
29.42
19.60
19.32
9
17.65
FCF yield (avg)%
15.55
13.06
11.63
9.34
7.49
7.85
6.38
5.89
3.72
12.47
21.55
6.38
8.59
37
6.68
FCF margin%
5.75
7.83
6.58
6.23
6.47
5.64
7.55
5.91
3.27
18.53
18.84
5.91
6.07
32
0.720
FCF / Net incomex
2.060
2.019
2.050
2.252
2.600
2.690
3.007
3.435
3.460
1.414
0.879
3.007
2.426
10
8.13
ROIC%
25.15
24.74
23.90
22.90
20.57
20.44
18.69
20.00
17.49
25.33
14.30
20.00
21.73
58
7.81
Return on equity%
21.32
19.21
17.16
16.06
14.33
12.67
12.11
10.92
10.54
9.61
16.68
12.11
15.20
90
16.52
Return on assets%
0.40
0.40
0.40
2.24
4.58
6.54
4.97
6.46
5.66
6.91
12.09
5.66
3.41
26
40.02
EPS¥
55.08
51.54
50.62
49.73
49.41
53.50
56.19
59.29
59.18
42.46
43.08
3.54%
2.35%
—
14.76
EPS growth%
28.11
25.64
28.41
31.00
29.56
29.41
31.50
30.86
33.56
14.44
14.16
30.86
29.48
28
44.17
Bookvalue per sh¥
203.95
221.40
258.16
266.81
312.13
312.46
330.06
381.70
384.62
84.59
160.07
7.59%
7.57%
—
183.36
FCF per share¥
199.38
225.29
245.94
254.56
278.23
300.28
344.43
337.43
338.62
67.25
72.82
5.87%
7.47%
—
38.72
Dividend per sh¥
145.61
161.51
177.09
184.21
175.13
180.29
211.43
205.81
222.92
181.77
139.09
3.89%
5.89%
—
15.01
Div yield (avg)%
28.34
29.83
30.00
27.75
25.21
24.04
22.42
25.37
27.33
4.66
26.88
25.21
27.54
88
9.42
Payout ratio%
4.72
2.69
2.86
5.04
2.98
1.83
0.40
1.70
0.40
27.50
5.53
1.70
2.78
11
13.91
Shares (diluted)M
11.38
10.20
10.59
10.31
10.66
11.26
9.928
9.253
9.282
13.55
13.96
(2.08%)
(3.09%)
71
18.26
Buyback yield%
24.60
21.91
23.21
21.42
22.84
23.17
25.14
27.40
24.41
4.42
20.05
24.41
23.19
49
1.760
D/E ratiox
1.515
1.363
1.421
1.207
1.186
1.054
1.098
1.113
1.007
1.344
0.889
1.098
1.197
9
3.645
Enterprise value¥B
2.799
3.041
3.207
3.048
3.365
3.532
3.739
3.403
3.652
0.307
1.797
3.68%
1.98%
40
0.769
LT debt¥B
0.903
0.936
0.864
0.839
0.859
0.768
0.831
0.856
0.867
2.492
0.161
0.67%
0.08%
9
Revenue
¥3.442B
6.85%
1.00×
Cost of revenue
¥2.011B
6.79%
0.99×
Operating expenses
¥523.3M
7.48%
1.06×
Goodwill & intangibles
18.04%
Property and equipment
17.63%
Spread over hurdle
14.81%