1.544
Revenue¥B
9.707
9.727
9.596
9.672
9.710
9.577
9.416
9.497
9.764
9.766
1.621
0.12%
0.12%
11
15.94
Revenue growth%
7.69
9.71
12.23
10.85
13.31
15.06
14.38
16.68
15.19
13.24
21.44
15.06
13.27
93
12.06
Gross margin%
8.15
8.47
6.79
7.52
10.28
7.55
5.97
6.65
5.36
5.47
16.17
5.97
7.16
93
15.95
Operating margin%
4.27
5.73
7.14
6.09
4.56
4.68
3.57
0.73
0.40
0.40
25.19
0.73
4.41
13
26.30
Net margin%
19.84
17.57
17.69
18.77
15.79
13.52
11.61
12.64
11.40
11.31
7.21
11.61
14.65
21
29.44
P/E ratio (avg)x
26.15
26.10
25.32
25.99
24.47
27.52
29.67
31.58
29.43
26.43
25.25
29.43
26.29
8
30.40
EV/EBITx
18.43
18.24
17.15
17.55
18.23
16.97
16.60
17.39
17.93
16.33
17.03
16.97
17.47
67
6.91
FCF yield (avg)%
10.42
9.30
9.24
9.73
9.26
8.48
7.10
9.13
11.61
11.88
8.82
9.13
9.28
43
22.59
FCF margin%
11.90
9.78
8.76
7.26
9.47
8.01
10.74
13.44
15.14
13.95
16.93
13.44
10.26
31
0.844
FCF / Net incomex
1.916
1.808
1.881
1.693
1.568
1.424
1.346
1.211
1.206
1.155
1.163
1.211
1.496
56
22.18
ROIC%
4.89
3.14
2.12
3.07
3.98
1.06
3.00
2.19
0.40
0.40
26.23
1.06
2.60
30
28.72
Return on equity%
20.34
19.90
20.78
18.65
17.92
18.47
19.93
20.86
23.61
24.39
22.07
20.86
20.14
36
13.51
Return on assets%
9.60
9.21
8.27
10.82
9.35
11.82
11.61
12.74
15.54
18.45
27.40
12.74
11.21
37
141.21
EPS¥
259.95
275.57
281.77
292.92
340.72
407.94
472.31
465.77
478.14
481.19
154.86
7.15%
7.46%
—
18.99
EPS growth%
26.98
29.84
30.62
28.65
31.09
31.35
33.30
32.69
35.26
33.52
14.35
33.30
31.22
65
93.58
Bookvalue per sh¥
49.98
57.31
60.88
63.74
64.42
75.89
83.39
85.51
93.02
111.54
80.74
11.60%
8.62%
—
148.03
FCF per share¥
53.55
61.87
64.55
71.63
82.95
83.36
98.63
95.41
113.95
134.88
22.56
10.21%
9.56%
—
60.91
Dividend per sh¥
139.98
132.45
149.76
157.70
167.43
172.43
168.82
166.98
185.77
170.99
42.16
0.42%
1.78%
—
14.92
Div yield (avg)%
8.12
10.21
12.14
11.11
12.08
9.59
11.14
9.55
9.01
6.94
15.66
9.55
9.90
9
29.99
Payout ratio%
13.29
13.90
16.25
13.43
10.52
8.30
9.46
7.14
6.83
5.98
5.42
7.14
9.99
87
43.31
Shares (diluted)M
39.47
43.37
43.58
42.61
45.34
47.97
53.46
55.54
60.94
62.44
42.36
6.61%
5.23%
79
14.93
Buyback yield%
7.83
9.24
11.51
12.27
14.62
15.59
15.15
15.27
14.04
16.26
18.19
15.27
14.33
27
0.550
D/E ratiox
1.484
1.627
1.617
1.595
1.792
1.770
1.925
2.103
2.314
2.534
1.572
2.103
1.781
40
4.098
Enterprise value¥B
3.598
3.286
3.649
3.911
4.177
3.942
4.051
3.616
3.585
3.600
4.317
(2.93%)
(0.11%)
35
3.471
LT debt¥B
3.510
3.397
3.435
3.414
3.094
3.211
2.868
2.489
2.327
2.503
6.026
(4.14%)
(3.00%)
72
Revenue
¥9.766B
0.12%
1.00×
Cost of revenue
¥5.356B
0.05%
0.99×
Operating expenses
¥2.296B
0.07%
1.00×
Goodwill & intangibles
16.37%
Property and equipment
15.68%
Return on capital
121.24%
Spread over hurdle
114.74%