5.487
Revenue¥B
11.04
11.67
12.30
13.45
14.80
15.55
16.38
17.86
18.77
20.17
5.969
6.39%
6.96%
32
26.55
Revenue growth%
6.13
5.71
7.11
9.36
10.87
12.09
14.10
16.83
18.77
19.22
19.15
16.83
11.48
17
3.97
Gross margin%
6.97
9.72
7.18
9.69
12.28
11.39
10.24
8.71
11.13
13.99
16.88
11.13
9.98
39
11.70
Operating margin%
34.20
31.79
30.19
27.34
28.68
28.35
25.43
23.56
25.76
26.16
17.27
25.76
27.84
45
15.82
Net margin%
0.40
0.45
0.40
0.40
2.53
0.40
0.40
2.67
1.31
0.40
17.55
0.40
0.40
16
12.82
P/E ratio (avg)x
18.36
18.86
18.37
20.02
18.47
17.56
18.24
17.42
16.05
15.28
22.13
17.42
18.30
49
15.54
EV/EBITx
32.20
36.38
33.90
36.40
37.78
42.89
39.14
43.46
46.52
44.91
26.83
43.46
38.46
37
20.09
FCF yield (avg)%
10.20
8.92
9.00
7.06
9.10
10.19
12.83
14.97
14.59
15.27
10.34
14.59
10.20
35
10.12
FCF margin%
25.85
23.97
26.09
24.35
22.97
23.39
22.22
22.51
24.09
22.15
23.29
22.51
23.68
72
1.542
FCF / Net incomex
0.808
0.907
1.023
1.132
1.058
1.025
1.143
1.123
1.237
1.337
1.673
1.143
1.091
73
14.46
ROIC%
15.04
14.83
13.11
11.69
11.05
11.05
10.72
9.91
8.04
5.42
10.52
9.91
11.05
51
11.75
Return on equity%
10.02
9.03
7.02
4.13
3.25
4.60
4.50
2.86
2.26
3.59
3.00
3.59
4.31
31
6.58
Return on assets%
14.68
12.32
12.86
11.19
12.73
14.33
13.01
13.73
13.95
13.35
25.29
13.73
13.18
79
179.29
EPS¥
268.93
264.32
260.86
259.38
228.84
214.51
235.40
222.01
198.68
191.50
195.52
(3.50%)
(2.44%)
—
27.24
EPS growth%
19.11
18.93
20.57
20.21
18.75
17.86
20.33
22.51
24.51
27.12
26.54
22.51
20.27
26
169.37
Bookvalue per sh¥
76.76
82.84
79.36
75.68
77.75
78.36
91.51
93.27
106.53
119.26
64.50
8.93%
5.65%
—
67.93
FCF per share¥
416.94
412.76
443.52
505.75
549.61
572.69
617.23
626.08
663.41
755.85
245.30
6.58%
6.40%
—
285.34
Dividend per sh¥
73.20
71.02
78.95
75.14
76.66
74.72
77.29
90.03
88.85
89.35
281.21
3.11%
3.43%
—
18.67
Div yield (avg)%
23.92
25.55
25.49
23.36
24.59
21.85
23.81
25.49
23.14
24.31
19.54
23.81
24.12
9
21.95
Payout ratio%
0.40
1.68
2.27
0.40
0.40
0.40
1.05
2.00
0.40
2.27
19.69
1.05
0.72
8
25.20
Shares (diluted)M
36.66
42.25
42.22
48.58
49.50
58.21
63.57
64.98
64.87
67.24
25.60
6.32%
6.97%
11
22.62
Buyback yield%
8.53
7.03
8.67
11.17
9.29
9.33
6.33
5.79
8.24
10.92
17.87
8.24
8.60
70
0.328
D/E ratiox
1.451
1.363
1.344
1.336
1.440
1.285
1.261
1.184
1.066
1.032
0.217
1.184
1.311
85
7.396
Enterprise value¥B
9.465
9.187
10.00
9.033
9.185
7.878
8.012
7.929
8.159
6.995
4.334
(5.30%)
(4.03%)
81
11.04
LT debt¥B
11.48
13.04
13.99
15.58
15.69
15.50
17.26
17.59
18.13
19.44
12.55
4.39%
6.99%
41
Revenue
¥20.17B
6.96%
1.00×
Cost of revenue
¥14.12B
6.96%
1.00×
Operating expenses
¥2.765B
6.75%
0.98×
Property and equipment
18.03%
Goodwill & intangibles
16.41%
Spread over hurdle
18.61%