18.69
Revenue¥B
39.38
41.20
44.09
46.28
50.17
51.92
55.70
59.17
62.36
67.40
19.33
6.08%
6.33%
44
8.66
Revenue growth%
10.38
10.61
10.44
12.52
10.76
12.90
11.33
10.01
9.16
11.80
15.77
11.33
10.68
50
15.78
Gross margin%
2.97
4.74
3.87
3.76
5.63
6.63
7.84
8.40
9.76
11.60
23.31
8.40
6.13
68
8.85
Operating margin%
15.41
14.00
15.53
12.77
14.61
12.06
11.45
14.20
15.37
15.45
25.33
14.20
14.40
80
16.16
Net margin%
10.87
12.58
13.08
14.15
11.49
8.91
6.76
4.37
3.81
1.28
3.73
4.37
9.89
34
34.13
P/E ratio (avg)x
20.84
18.59
19.91
18.94
20.62
21.58
20.75
21.09
19.07
18.25
29.75
20.75
20.27
50
11.94
EV/EBITx
38.27
37.34
40.32
39.16
47.25
49.67
50.30
52.50
55.51
60.30
29.12
52.50
48.46
6
13.42
FCF yield (avg)%
18.30
17.05
15.33
17.93
19.83
19.58
22.26
22.59
19.84
18.73
5.95
19.84
19.16
80
19.51
FCF margin%
0.40
1.19
0.64
1.69
0.40
0.40
0.40
0.40
0.40
0.40
25.46
0.40
0.40
80
0.447
FCF / Net incomex
1.898
1.899
2.015
2.049
2.191
2.426
2.241
2.441
2.394
2.313
0.312
2.394
2.216
90
15.88
ROIC%
6.96
6.54
7.74
10.45
11.31
13.53
12.27
9.73
8.23
7.99
2.16
9.73
8.98
10
18.54
Return on equity%
2.20
3.17
3.97
6.59
3.65
6.01
5.60
5.08
6.04
8.11
5.90
6.01
5.34
89
26.82
Return on assets%
11.69
8.74
7.34
6.63
4.76
5.80
4.00
5.10
5.47
2.51
7.26
5.10
5.64
8
441.78
EPS¥
188.71
188.94
192.09
183.48
164.78
163.93
177.04
171.12
162.49
157.92
475.82
(0.85%)
(1.75%)
—
3.94
EPS growth%
9.26
10.13
11.43
12.50
11.91
9.81
6.93
5.14
5.72
5.19
19.47
5.72
9.54
36
594.98
Bookvalue per sh¥
333.86
334.65
318.91
308.33
322.75
373.87
444.39
522.84
552.39
650.69
565.12
15.05%
8.52%
—
407.30
FCF per share¥
386.27
345.15
290.89
260.05
270.39
261.11
269.41
234.28
198.08
212.31
568.06
(4.72%)
(6.72%)
—
412.66
Dividend per sh¥
533.73
565.31
523.60
484.40
420.88
430.21
425.14
377.92
384.91
332.72
600.61
(4.59%)
(4.42%)
—
25.80
Div yield (avg)%
18.22
18.79
18.02
19.14
17.28
16.85
18.02
15.69
13.92
14.56
12.39
15.69
17.65
34
14.66
Payout ratio%
28.29
28.98
27.25
27.17
28.96
28.97
26.29
27.07
25.10
27.28
17.99
27.07
27.26
31
53.84
Shares (diluted)M
64.19
70.12
74.75
78.51
84.12
81.54
77.79
82.89
94.23
97.50
54.23
3.00%
5.96%
37
28.61
Buyback yield%
32.93
31.59
30.86
29.16
26.93
29.62
29.44
28.32
26.61
26.17
10.59
28.32
29.30
23
1.215
D/E ratiox
1.070
1.107
1.070
1.050
1.068
1.077
1.159
1.234
1.400
1.544
1.508
1.234
1.092
27
21.99
Enterprise value¥B
7.947
9.212
9.693
9.776
11.31
11.57
12.50
14.07
16.64
19.15
25.91
11.10%
11.28%
64
17.42
LT debt¥B
12.25
13.70
15.57
16.17
18.53
21.03
23.11
23.93
23.90
27.00
16.01
7.83%
8.97%
32
Revenue
¥67.40B
6.33%
1.00×
Cost of revenue
¥39.51B
6.24%
0.99×
Operating expenses
¥11.24B
6.68%
1.03×
Property and equipment
15.51%
Spread over hurdle
13.25%