0.544
Revenue¥B
2.807
3.068
3.332
3.635
3.887
4.187
4.563
4.921
5.244
5.713
0.580
8.01%
8.37%
61
26.83
Revenue growth%
27.91
26.61
27.21
28.59
29.41
31.84
29.90
32.51
32.92
34.40
10.70
32.51
29.65
95
9.06
Gross margin%
21.20
19.36
21.54
21.81
19.66
21.12
22.75
24.85
23.98
22.40
20.90
22.75
21.67
92
13.39
Operating margin%
13.96
14.15
12.98
14.31
14.74
14.65
12.68
10.14
7.58
7.15
11.69
10.14
13.47
12
23.54
Net margin%
29.65
27.19
27.17
26.34
25.15
22.51
20.24
22.84
23.98
23.95
3.76
22.84
24.57
57
16.93
P/E ratio (avg)x
19.61
18.66
17.18
17.79
18.82
18.28
18.42
16.17
16.12
16.95
30.54
16.95
18.04
45
7.208
EV/EBITx
14.63
15.31
16.95
17.19
18.63
18.88
21.18
22.36
23.05
24.43
8.201
22.36
18.76
36
11.54
FCF yield (avg)%
15.86
15.60
14.99
16.68
16.82
18.82
18.67
17.96
16.33
18.54
29.44
18.54
16.75
86
12.45
FCF margin%
21.69
19.71
19.26
16.94
14.17
13.19
13.65
14.03
15.22
15.59
27.98
14.03
15.40
55
0.339
FCF / Net incomex
2.252
2.053
2.273
2.290
2.099
1.984
2.172
2.101
2.305
2.602
0.770
2.172
2.212
53
23.21
ROIC%
24.17
24.27
26.74
28.99
31.62
33.80
32.85
34.25
34.41
33.59
23.80
33.80
32.24
67
17.34
Return on equity%
0.40
2.72
0.40
1.29
0.62
1.99
4.74
5.51
4.18
6.41
22.23
4.74
2.35
88
25.94
Return on assets%
3.57
6.05
8.15
7.11
6.29
4.08
4.70
2.63
4.91
3.49
9.80
4.08
4.80
60
150.25
EPS¥
246.16
266.75
293.42
302.66
332.97
310.44
282.52
268.33
265.63
286.99
162.46
(2.93%)
2.38%
—
24.00
EPS growth%
18.98
21.28
23.41
23.61
20.70
23.22
24.36
23.72
25.41
28.05
13.55
24.36
23.51
39
136.51
Bookvalue per sh¥
215.81
223.12
211.44
214.99
211.26
242.11
246.89
249.98
272.46
295.57
153.91
6.95%
3.40%
—
288.05
FCF per share¥
166.50
155.35
147.73
141.68
142.21
142.69
151.15
145.95
142.98
142.07
195.09
(0.02%)
(2.38%)
—
178.50
Dividend per sh¥
276.58
309.40
350.10
325.38
346.62
323.72
303.21
337.89
376.68
396.37
224.68
2.72%
2.89%
—
7.01
Div yield (avg)%
16.81
17.24
18.03
15.17
14.32
15.47
17.43
18.00
19.98
17.04
14.20
17.43
17.14
93
2.57
Payout ratio%
24.35
26.65
25.15
26.79
26.74
25.81
26.68
27.18
29.77
30.87
11.83
27.18
26.71
69
14.62
Shares (diluted)M
18.75
21.83
25.09
24.63
24.45
28.96
33.82
32.36
37.16
37.96
14.63
9.20%
7.60%
90
21.16
Buyback yield%
22.49
24.62
25.56
28.52
29.99
28.57
28.60
30.31
28.71
29.92
27.10
28.71
28.58
44
0.649
D/E ratiox
0.658
0.719
0.852
0.934
0.929
0.907
0.897
1.031
1.226
1.271
1.749
1.031
0.918
74
4.083
Enterprise value¥B
5.943
6.505
5.819
5.449
5.284
5.542
5.575
5.554
5.956
5.602
3.111
1.17%
0.29%
70
0.735
LT debt¥B
2.515
2.585
2.572
2.762
3.000
2.935
3.363
3.843
4.323
4.857
5.357
10.12%
7.94%
24
Revenue
¥5.713B
8.37%
1.00×
Cost of revenue
¥3.611B
8.53%
1.02×
Operating expenses
¥860.3M
7.82%
0.95×
Property and equipment
16.55%
Spread over hurdle
14.21%