2.607
Revenue¥B
5.030
5.265
5.265
5.490
5.611
5.833
5.953
6.230
6.281
6.509
2.885
3.01%
3.09%
14
3.14
Revenue growth%
20.56
18.82
19.87
20.78
23.46
24.01
23.85
24.77
25.91
27.31
5.49
24.77
23.65
38
26.45
Gross margin%
1.50
3.80
5.24
3.05
1.64
0.40
1.50
0.50
3.01
5.99
22.38
1.50
2.32
68
19.57
Operating margin%
13.53
13.12
14.92
13.79
15.20
16.06
16.22
19.13
16.97
16.83
8.61
16.83
15.63
14
19.88
Net margin%
5.67
3.32
0.50
1.43
0.40
0.40
3.10
4.60
7.01
8.72
28.50
4.60
3.21
28
25.10
P/E ratio (avg)x
8.691
8.776
8.329
8.206
8.814
7.826
8.194
8.024
7.260
7.519
22.70
7.826
8.200
62
11.27
EV/EBITx
41.83
41.19
40.46
45.65
53.79
53.06
53.73
64.72
69.35
81.52
8.340
64.72
53.40
43
19.70
FCF yield (avg)%
27.05
24.99
22.53
21.11
22.54
23.34
23.14
22.97
25.41
26.58
5.71
23.34
23.24
42
14.70
FCF margin%
6.45
6.68
8.51
8.65
7.15
6.28
4.06
6.95
4.33
7.02
5.65
6.28
6.82
16
0.306
FCF / Net incomex
1.348
1.393
1.357
1.228
1.160
1.228
1.087
1.040
0.919
0.812
1.479
1.040
1.194
87
5.96
ROIC%
26.73
28.06
30.84
32.98
33.51
30.63
28.85
28.16
27.99
30.34
2.47
28.85
29.59
19
7.26
Return on equity%
0.40
0.40
1.99
1.76
1.89
0.40
2.44
0.45
0.40
0.40
21.72
0.40
0.42
22
22.59
Return on assets%
15.14
17.01
19.99
22.51
23.48
24.55
27.39
28.03
26.67
27.55
7.66
27.39
24.02
26
312.73
EPS¥
590.26
636.60
596.60
666.39
761.51
857.28
927.56
985.47
1,054
1,030
322.25
6.22%
7.37%
—
4.99
EPS growth%
30.69
28.78
26.07
24.44
22.28
20.53
17.61
18.60
17.04
20.00
24.23
18.60
21.40
51
145.78
Bookvalue per sh¥
437.54
447.66
434.12
515.94
575.82
652.86
693.01
739.01
815.32
834.66
199.34
7.71%
7.47%
—
94.59
FCF per share¥
631.29
601.87
665.68
706.59
648.17
665.48
677.41
673.50
734.72
751.05
424.23
2.99%
2.71%
—
413.94
Dividend per sh¥
291.44
347.13
348.54
359.18
385.56
448.12
502.49
524.06
624.96
751.78
231.03
14.29%
9.59%
—
7.98
Div yield (avg)%
24.35
22.24
21.51
19.85
22.58
22.23
23.67
23.99
22.77
23.61
17.28
23.61
22.67
37
13.71
Payout ratio%
7.78
8.89
6.66
3.99
5.76
5.74
6.23
4.11
4.66
4.02
24.25
4.66
5.75
20
7.785
Shares (diluted)M
5.425
5.798
5.376
4.655
4.481
4.637
4.409
4.695
4.693
4.730
7.738
1.09%
(1.94%)
23
11.16
Buyback yield%
6.65
7.50
7.77
8.12
10.63
9.65
6.80
8.19
10.05
12.47
4.78
9.65
8.16
68
1.687
D/E ratiox
1.715
1.785
1.713
1.961
2.004
2.276
2.192
2.153
2.074
2.006
0.628
2.153
2.005
11
3.108
Enterprise value¥B
8.048
9.194
9.395
10.78
11.12
11.23
11.83
13.07
14.95
16.36
0.268
8.04%
8.41%
18
5.796
LT debt¥B
4.373
4.877
4.878
4.820
5.278
5.112
5.807
5.571
5.716
5.957
4.632
2.45%
2.81%
57
Revenue
¥6.509B
3.09%
1.00×
Cost of revenue
¥4.557B
3.09%
1.00×
Operating expenses
¥1.012B
2.90%
0.98×
Property and equipment
19.54%
Spread over hurdle
21.28%