50.85
Revenue¥B
76.83
79.43
78.61
79.70
81.09
82.46
84.50
86.02
86.00
85.91
56.89
1.16%
1.08%
22
3.87
Revenue growth%
10.31
10.61
11.42
9.61
7.67
8.47
10.08
10.05
10.22
7.27
24.75
10.05
10.06
16
24.22
Gross margin%
1.62
2.40
1.44
1.78
4.09
2.02
3.27
4.78
6.12
3.13
24.36
3.27
2.77
8
26.02
Operating margin%
22.36
21.82
24.72
22.10
22.11
23.38
21.50
20.45
19.29
20.66
5.93
20.66
21.96
30
9.11
Net margin%
25.12
22.30
20.34
19.41
20.66
18.09
18.90
19.87
18.56
16.69
28.41
18.56
19.64
79
21.96
P/E ratio (avg)x
25.59
23.68
27.31
31.44
32.81
33.75
37.97
35.02
40.20
40.84
15.39
37.97
33.28
55
24.80
EV/EBITx
36.13
38.84
44.88
48.76
55.85
55.47
63.40
70.55
70.85
80.57
34.02
70.55
55.66
81
16.13
FCF yield (avg)%
5.25
5.13
7.80
6.55
6.68
8.77
8.96
7.11
7.90
9.38
29.20
8.77
7.45
33
18.36
FCF margin%
23.96
25.73
26.90
27.86
28.26
28.38
30.31
27.90
27.14
29.96
15.90
28.38
27.88
12
1.110
FCF / Net incomex
1.057
0.929
0.901
0.927
0.824
0.831
0.847
0.838
0.788
0.726
1.697
0.831
0.843
66
5.65
ROIC%
12.68
14.30
11.97
9.97
11.09
10.46
11.62
9.69
11.71
9.03
4.12
10.46
11.36
41
5.08
Return on equity%
11.49
14.04
14.73
15.05
14.93
17.46
18.44
19.28
21.85
19.30
19.94
19.28
16.25
46
13.61
Return on assets%
27.90
27.78
29.81
31.16
28.59
26.14
23.14
24.45
25.92
24.07
9.02
24.45
26.96
33
280.08
EPS¥
368.33
372.02
352.12
383.72
373.98
363.39
376.18
362.61
397.06
412.69
293.71
1.99%
2.05%
—
16.12
EPS growth%
20.43
21.19
19.93
21.97
24.45
23.01
24.18
22.06
24.64
23.60
10.87
23.60
22.54
22
132.36
Bookvalue per sh¥
113.94
116.96
113.87
102.48
99.63
105.75
112.96
121.75
119.83
129.82
195.88
5.44%
0.65%
—
108.77
FCF per share¥
161.31
162.86
180.81
191.75
224.26
262.74
291.25
343.28
393.14
448.05
307.45
14.85%
11.86%
—
92.94
Dividend per sh¥
118.85
104.69
102.74
96.90
100.88
93.02
96.34
99.49
98.03
93.43
369.71
(1.52%)
(3.37%)
—
10.18
Div yield (avg)%
17.89
20.65
23.36
24.29
26.07
27.82
25.72
24.07
24.39
23.31
28.99
24.39
24.18
55
29.26
Payout ratio%
11.64
10.28
9.72
9.36
11.42
9.21
9.98
9.74
11.11
8.92
17.35
9.74
9.86
23
167.3
Shares (diluted)M
144.4
157.4
163.7
151.6
162.0
171.0
193.8
203.1
227.7
242.8
170.5
8.43%
4.28%
30
22.98
Buyback yield%
11.05
13.86
11.59
12.09
10.24
11.63
10.02
8.56
9.90
7.11
23.25
9.90
10.64
27
0.366
D/E ratiox
0.083
0.088
0.083
0.081
0.079
0.084
0.079
0.073
0.064
0.060
0.477
0.073
0.080
88
42.23
Enterprise value¥B
71.33
62.02
57.96
58.55
61.43
53.87
48.98
49.65
49.96
45.64
91.27
(5.77%)
(5.49%)
47
36.08
LT debt¥B
69.34
69.85
73.02
84.43
89.53
106.5
107.0
121.9
134.7
136.1
91.65
8.73%
6.79%
49
Revenue
¥85.91B
1.08%
1.00×
Cost of revenue
¥40.45B
1.32%
1.02×
Operating expenses
¥18.10B
0.30%
0.93×
Property and equipment
16.54%
Spread over hurdle
21.79%