0.780
Revenue¥B
1.086
1.124
1.169
1.223
1.290
1.379
1.476
1.582
1.686
1.821
0.819
7.14%
6.13%
12
9.68
Revenue growth%
32.98
32.53
33.27
35.90
37.62
36.69
33.91
36.08
37.51
36.73
10.17
36.69
35.99
12
20.91
Gross margin%
14.45
17.35
19.64
21.19
20.69
18.98
18.78
19.93
17.10
16.36
15.04
18.78
18.88
18
29.80
Operating margin%
24.72
25.85
24.40
24.54
22.68
24.31
25.11
23.80
23.71
26.65
28.14
24.31
24.47
81
28.10
Net margin%
29.65
28.75
28.30
25.64
24.37
25.65
25.07
22.75
20.04
17.90
22.34
22.75
25.36
58
16.98
P/E ratio (avg)x
16.09
15.32
16.97
17.01
18.26
19.31
20.67
19.76
18.91
17.39
22.29
19.31
17.83
87
33.68
EV/EBITx
20.82
20.26
18.56
16.50
18.33
18.77
18.83
17.03
17.58
18.91
6.971
18.77
18.66
68
15.48
FCF yield (avg)%
20.79
18.97
21.53
21.90
21.01
20.70
21.69
22.22
21.54
20.70
18.89
21.54
21.27
25
18.03
FCF margin%
14.99
15.84
17.71
15.93
16.44
17.58
19.17
17.49
17.30
18.33
25.40
17.58
17.39
28
1.724
FCF / Net incomex
1.464
1.723
1.690
1.819
1.979
2.301
2.596
3.039
3.521
4.043
1.250
3.039
2.140
76
29.68
ROIC%
23.79
25.44
23.94
22.34
22.21
22.48
22.98
20.04
20.91
18.19
24.89
20.91
22.41
48
13.28
Return on equity%
3.79
3.84
1.59
0.40
1.71
1.77
3.63
3.64
5.68
5.31
15.52
3.64
3.64
33
27.53
Return on assets%
12.03
12.80
12.11
10.98
8.50
10.18
12.30
10.16
7.18
4.90
17.82
10.16
10.58
43
481.43
EPS¥
268.72
310.59
326.21
311.79
346.64
364.08
386.27
369.26
422.42
415.90
516.18
3.71%
4.22%
—
13.78
EPS growth%
11.62
10.67
9.68
9.99
11.64
13.82
12.99
12.75
10.62
9.51
29.55
12.75
11.14
7
177.56
Bookvalue per sh¥
299.45
329.20
352.11
366.92
355.84
327.24
301.68
321.58
318.52
288.14
384.27
(4.13%)
(1.53%)
—
71.03
FCF per share¥
64.92
61.46
63.48
65.76
71.01
64.95
69.95
60.50
63.26
55.30
279.72
(4.88%)
(1.80%)
—
231.85
Dividend per sh¥
653.59
694.55
753.83
693.37
801.36
830.02
916.77
908.83
1,052
1,065
224.49
5.86%
6.53%
—
29.69
Div yield (avg)%
16.85
14.97
16.96
17.40
16.21
16.92
16.93
19.51
22.29
23.85
25.39
19.51
16.94
38
5.79
Payout ratio%
12.87
14.69
12.70
15.22
18.12
20.03
21.89
24.84
24.72
24.17
11.60
24.17
19.07
64
2.220
Shares (diluted)M
2.761
2.976
2.914
2.965
3.292
3.661
3.727
3.370
3.441
3.619
2.156
1.91%
2.50%
43
25.34
Buyback yield%
8.03
10.53
9.30
11.79
9.39
9.72
12.40
11.84
10.35
13.20
8.01
11.84
10.44
83
0.459
D/E ratiox
0.301
0.298
0.337
0.329
0.319
0.336
0.354
0.399
0.362
0.330
0.578
0.354
0.333
56
0.124
Enterprise value¥B
0.056
0.058
0.059
0.057
0.052
0.053
0.050
0.056
0.054
0.048
1.270
(1.69%)
(1.12%)
14
1.356
LT debt¥B
0.585
0.663
0.753
0.790
0.826
0.882
0.909
0.880
1.037
1.004
0.534
4.00%
5.28%
33
Revenue
¥1.821B
6.13%
1.00×
Cost of revenue
¥815.2M
6.09%
1.00×
Operating expenses
¥417.8M
6.35%
1.02×
Goodwill & intangibles
16.53%
Property and equipment
15.63%
Spread over hurdle
61.16%