6.821
Revenue¥B
3.590
3.776
3.938
4.072
4.312
4.609
4.938
5.100
5.471
5.829
7.222
6.22%
5.38%
11
15.11
Revenue growth%
7.94
8.85
9.05
11.54
9.41
7.37
7.30
5.77
4.24
1.31
24.53
5.77
7.65
87
18.73
Gross margin%
12.49
12.60
11.42
9.86
11.77
14.71
17.25
14.31
13.45
13.68
2.14
14.31
13.02
52
20.56
Operating margin%
25.87
23.29
21.73
19.47
18.26
18.58
20.94
22.99
25.32
27.18
26.88
22.99
22.36
54
6.39
Net margin%
0.40
2.37
2.12
0.74
2.09
1.78
3.91
5.10
7.75
10.51
17.82
5.10
2.25
9
23.61
P/E ratio (avg)x
23.97
26.44
27.91
29.31
29.41
26.76
24.78
23.91
24.73
23.27
35.75
24.73
25.61
49
29.62
EV/EBITx
19.70
22.09
22.91
25.97
27.49
27.65
31.79
37.10
42.30
40.72
33.91
37.10
27.57
72
6.25
FCF yield (avg)%
39.00
36.60
39.22
36.64
36.91
35.81
36.66
34.51
37.01
34.11
22.58
35.81
36.65
7
21.55
FCF margin%
15.45
15.12
14.24
16.45
17.94
20.33
22.04
20.25
17.47
17.99
27.59
20.25
17.70
11
0.897
FCF / Net incomex
1.749
1.820
1.895
2.144
2.211
2.470
2.455
2.726
2.517
2.597
0.557
2.517
2.333
65
19.20
ROIC%
32.89
30.43
32.29
30.11
30.99
28.55
28.09
28.28
29.02
29.98
20.10
28.55
30.04
42
25.86
Return on equity%
6.27
7.09
6.66
6.11
4.07
3.06
0.40
0.40
2.74
2.33
4.36
2.33
3.57
78
3.71
Return on assets%
27.86
25.56
26.77
27.32
25.90
26.19
27.99
26.08
27.14
24.61
9.95
26.19
26.48
33
154.96
EPS¥
157.25
159.89
135.16
141.15
137.41
138.93
126.00
117.47
120.93
116.47
171.41
(3.25%)
(3.53%)
—
19.36
EPS growth%
17.94
16.40
19.04
18.78
16.82
19.33
21.15
18.73
17.09
19.90
10.51
19.33
18.76
10
183.96
Bookvalue per sh¥
37.58
37.65
41.57
39.29
36.03
35.71
39.17
35.75
36.52
41.31
32.57
2.78%
0.60%
—
66.29
FCF per share¥
110.80
118.80
116.44
121.19
123.23
121.77
137.12
136.15
129.32
147.56
208.48
3.67%
3.03%
—
67.12
Dividend per sh¥
44.53
38.23
33.38
33.80
28.66
30.92
31.18
26.94
28.20
26.69
97.51
(1.42%)
(4.19%)
—
29.90
Div yield (avg)%
2.13
0.60
3.30
4.99
7.52
9.24
8.06
8.77
7.21
4.36
10.39
8.06
6.10
29
2.69
Payout ratio%
8.15
10.04
9.03
6.99
7.62
9.95
10.33
9.99
9.02
7.90
18.76
9.95
9.03
28
17.38
Shares (diluted)M
23.30
24.01
27.04
28.37
32.02
37.40
39.35
45.07
45.13
46.39
17.84
7.70%
7.14%
9
10.22
Buyback yield%
24.89
27.82
30.75
31.54
30.48
32.66
32.94
33.24
32.06
31.68
26.25
32.66
31.61
84
0.461
D/E ratiox
0.375
0.410
0.431
0.445
0.407
0.431
0.463
0.515
0.544
0.558
1.210
0.515
0.438
45
4.387
Enterprise value¥B
8.037
7.398
6.884
7.298
6.447
7.126
7.886
7.777
7.330
7.153
3.659
2.10%
(0.58%)
53
4.744
LT debt¥B
2.241
2.442
2.301
2.491
2.514
2.384
2.593
2.672
2.484
2.683
4.287
1.31%
0.39%
72
Revenue
¥5.829B
5.38%
1.00×
Cost of revenue
¥3.849B
5.26%
0.99×
Operating expenses
¥1.183B
5.57%
1.02×
Property and equipment
15.92%
Spread over hurdle
(1.88%)