2.224
Revenue¥B
5.864
6.463
6.942
7.370
7.903
8.573
9.342
10.28
10.92
11.81
2.363
8.37%
8.26%
87
28.51
Revenue growth%
25.49
25.55
25.36
25.97
28.22
26.02
28.93
29.35
28.41
29.14
24.83
28.93
27.12
35
10.69
Gross margin%
23.30
25.11
28.03
29.71
26.76
28.39
31.34
28.61
27.75
29.05
23.19
28.61
28.21
78
24.07
Operating margin%
24.70
26.12
28.47
30.09
29.71
29.76
27.98
25.79
24.53
26.29
20.24
26.29
27.13
80
7.97
Net margin%
9.10
8.73
9.83
11.22
10.03
11.54
13.42
15.68
15.99
16.72
13.86
15.68
11.38
32
29.94
P/E ratio (avg)x
8.431
9.552
10.59
9.729
10.99
12.31
11.22
10.93
11.71
13.06
37.55
11.71
10.96
15
23.39
EV/EBITx
27.78
27.51
29.82
33.66
34.47
33.66
38.36
43.25
44.26
49.35
30.23
43.25
34.07
51
28.88
FCF yield (avg)%
28.27
28.26
29.93
28.16
29.86
32.15
32.20
30.97
29.05
31.37
22.55
31.37
29.90
39
4.09
FCF margin%
7.33
4.67
4.55
5.65
4.28
4.96
7.32
8.78
10.69
11.73
23.66
8.78
6.49
65
1.611
FCF / Net incomex
0.300
0.350
0.410
0.462
0.497
0.542
0.572
0.615
0.723
0.825
1.793
0.615
0.519
17
16.67
ROIC%
10.67
11.31
11.42
13.89
15.43
17.27
19.92
20.97
19.57
17.31
27.93
19.57
16.35
92
27.71
Return on equity%
15.43
12.97
14.56
13.18
10.67
10.78
10.39
12.53
13.52
16.29
18.50
12.53
13.07
80
14.74
Return on assets%
15.80
17.15
15.99
13.15
14.14
11.58
13.77
13.39
14.55
15.23
20.40
13.77
14.34
20
176.85
EPS¥
121.69
120.99
136.63
153.20
162.50
167.82
185.44
176.80
169.42
189.39
189.90
3.11%
5.10%
—
13.13
EPS growth%
3.64
3.93
3.90
6.71
7.47
7.12
5.66
4.24
6.72
6.22
10.23
6.22
5.94
74
41.76
Bookvalue per sh¥
110.25
113.16
120.08
132.73
147.19
142.42
157.26
175.51
200.55
222.56
131.00
8.62%
6.94%
—
171.17
FCF per share¥
83.75
87.68
92.77
97.81
104.05
100.80
108.55
98.06
84.83
76.59
101.59
(5.95%)
(0.12%)
—
192.87
Dividend per sh¥
130.99
131.61
128.18
139.34
130.80
117.90
128.07
139.33
133.02
114.36
165.88
(2.65%)
(2.35%)
—
27.98
Div yield (avg)%
25.46
25.86
24.00
25.01
26.05
25.96
23.34
26.15
26.48
26.37
11.39
26.15
25.91
17
4.31
Payout ratio%
6.83
8.37
8.80
6.93
7.15
9.77
9.59
9.11
11.67
10.43
27.68
9.77
8.96
17
22.27
Shares (diluted)M
31.55
30.36
34.29
34.75
34.81
35.47
36.79
35.83
35.19
39.66
22.71
2.64%
2.82%
9
17.98
Buyback yield%
24.38
23.61
23.31
22.58
24.00
25.47
27.66
27.41
25.12
24.93
7.57
25.47
24.65
66
1.194
D/E ratiox
0.404
0.371
0.386
0.420
0.398
0.401
0.359
0.349
0.351
0.354
1.736
0.354
0.379
12
3.609
Enterprise value¥B
1.375
1.359
1.509
1.415
1.622
1.560
1.581
1.686
1.744
1.696
8.592
0.89%
2.18%
12
6.062
LT debt¥B
5.836
6.119
5.418
5.403
4.927
5.125
4.684
4.928
4.975
4.374
4.623
(2.35%)
(2.87%)
61
Revenue
¥11.81B
8.26%
1.00×
Cost of revenue
¥6.920B
8.12%
0.99×
Operating expenses
¥1.346B
7.99%
0.98×
Goodwill & intangibles
23.01%
Property and equipment
15.12%
Spread over hurdle
20.89%