0.888
Revenue¥B
2.291
2.383
2.480
2.544
2.596
2.693
2.768
2.863
3.053
0.953
1.072
3.71%
3.52%
41
9.51
Revenue growth%
5.22
5.21
4.27
3.69
4.78
7.13
8.15
7.46
5.09
6.81
20.94
7.13
5.21
43
14.14
Gross margin%
29.05
26.38
27.43
29.09
28.32
26.84
26.08
26.65
26.35
17.93
26.42
26.65
26.75
15
15.41
Operating margin%
30.49
31.94
34.59
35.33
36.14
36.96
35.62
38.26
41.14
7.76
3.94
36.96
35.48
37
2.63
Net margin%
15.14
16.11
19.03
17.46
19.63
20.32
21.70
24.35
21.76
8.66
10.34
21.70
19.33
63
10.90
P/E ratio (avg)x
17.85
17.24
16.06
14.29
12.79
13.57
12.83
11.03
9.389
31.62
21.03
12.79
13.93
90
21.84
EV/EBITx
7.169
6.128
6.161
6.636
6.781
6.234
6.048
6.252
6.548
31.60
9.100
6.252
6.400
59
21.95
FCF yield (avg)%
31.47
31.59
32.40
31.80
30.28
28.80
26.79
24.71
22.92
10.13
7.58
26.79
30.88
45
16.07
FCF margin%
19.64
22.01
20.81
17.85
16.83
19.36
21.76
24.23
25.25
3.06
28.37
21.76
20.23
76
1.220
FCF / Net incomex
1.322
1.251
1.166
1.230
1.110
1.068
0.976
0.941
0.882
0.789
0.458
0.976
1.138
7
29.30
ROIC%
11.87
11.20
11.94
12.47
10.03
8.47
8.45
5.96
8.22
14.35
5.97
8.45
10.62
45
27.97
Return on equity%
12.19
14.49
12.89
11.55
10.97
8.32
9.63
12.48
10.21
8.47
21.90
10.21
11.87
50
8.89
Return on assets%
8.67
8.84
5.93
4.48
2.85
0.67
0.56
0.40
0.40
12.35
9.12
0.56
3.66
66
55.13
EPS¥
242.69
243.49
259.12
286.53
320.71
315.34
311.11
350.64
368.11
60.87
59.02
5.14%
5.12%
—
10.41
EPS growth%
9.87
11.64
9.17
9.49
9.74
12.18
15.12
16.34
15.14
17.38
29.06
15.12
10.95
20
141.72
Bookvalue per sh¥
196.63
175.89
175.61
163.09
156.09
158.16
147.36
128.88
123.94
103.54
190.27
(5.34%)
(4.46%)
—
71.41
FCF per share¥
83.48
93.36
109.08
119.16
143.35
169.52
165.82
166.21
171.57
47.78
58.56
7.56%
10.15%
—
115.87
Dividend per sh¥
161.60
175.00
170.42
182.43
191.81
194.59
191.47
204.67
225.59
192.13
100.47
4.34%
4.81%
—
23.59
Div yield (avg)%
3.47
5.26
5.58
6.90
4.27
5.50
3.16
0.40
0.40
22.93
11.10
3.16
3.98
6
6.44
Payout ratio%
2.84
5.12
4.22
5.16
7.96
4.99
6.80
6.21
8.69
2.28
5.17
6.80
5.41
65
8.656
Shares (diluted)M
13.61
14.97
16.82
18.47
17.59
19.26
19.12
18.87
20.12
8.944
8.821
1.72%
5.66%
59
29.52
Buyback yield%
27.99
28.24
29.59
31.99
31.30
33.93
32.20
32.47
33.75
23.56
15.17
32.47
31.65
36
1.207
D/E ratiox
2.274
2.275
2.472
2.635
2.855
3.069
3.273
3.589
4.218
1.014
0.437
3.273
2.745
38
1.224
Enterprise value¥B
1.514
1.539
1.544
1.593
1.407
1.388
1.399
1.407
1.402
3.554
1.287
(2.52%)
(1.46%)
40
3.657
LT debt¥B
1.192
1.075
1.180
1.223
1.350
1.314
1.225
1.263
1.133
2.986
1.729
(1.52%)
0.80%
49
Revenue
¥3.053B
3.52%
1.00×
Cost of revenue
¥2.137B
3.52%
1.00×
Operating expenses
¥602.0M
4.03%
1.05×
Goodwill & intangibles
16.05%
Property and equipment
15.33%
Spread over hurdle
(1.39%)