1.666
Revenue¥B
14.41
15.33
15.63
16.06
16.82
17.32
18.17
18.82
19.68
20.75
1.707
4.29%
4.40%
73
5.19
Revenue growth%
11.96
13.37
13.67
15.51
16.18
17.65
16.97
18.67
18.32
21.06
26.76
18.32
16.58
31
15.36
Gross margin%
15.42
12.47
11.60
9.78
10.34
9.85
11.72
9.21
11.21
13.13
3.62
11.21
11.40
93
24.29
Operating margin%
28.33
25.82
25.44
26.01
27.36
28.50
29.14
27.88
25.80
27.50
3.09
27.88
27.43
20
25.38
Net margin%
0.40
0.40
0.40
2.82
5.11
2.51
3.54
2.90
0.60
0.93
28.62
2.51
1.72
45
22.39
P/E ratio (avg)x
30.91
32.22
31.77
30.82
29.87
30.00
31.12
33.31
32.66
31.38
15.12
31.38
31.25
23
30.43
EV/EBITx
55.92
54.34
52.02
60.22
64.13
73.47
68.76
75.76
87.64
92.52
26.88
75.76
66.44
6
16.51
FCF yield (avg)%
26.60
25.51
28.35
25.55
25.26
23.94
25.94
28.45
27.69
25.88
28.74
25.94
25.91
55
2.48
FCF margin%
7.80
6.26
5.63
3.92
5.25
4.56
5.50
7.00
5.55
4.79
7.72
5.50
5.52
90
1.154
FCF / Net incomex
0.312
0.273
0.294
0.260
0.255
0.223
0.209
0.231
0.235
0.252
1.045
0.231
0.254
25
18.95
ROIC%
26.13
25.31
26.12
27.81
30.25
29.00
31.14
30.70
33.02
30.36
17.09
30.70
29.62
74
23.24
Return on equity%
17.01
15.46
12.94
13.24
16.02
17.44
15.02
14.01
11.32
13.88
18.61
14.01
14.51
57
2.62
Return on assets%
10.98
13.80
16.70
17.69
20.16
20.29
21.46
22.47
20.11
18.20
9.57
20.29
19.15
51
265.46
EPS¥
219.80
254.92
240.92
229.22
261.58
284.72
297.83
310.35
351.25
384.69
296.15
8.02%
6.16%
—
22.09
EPS growth%
22.65
23.38
22.22
20.37
20.84
20.64
21.05
21.71
19.27
21.63
6.50
21.05
21.34
25
116.09
Bookvalue per sh¥
257.24
264.06
276.85
300.48
282.88
255.44
284.39
273.42
283.81
261.90
136.41
(1.53%)
(0.66%)
—
70.83
FCF per share¥
116.10
112.02
124.32
126.98
120.42
128.07
123.95
110.56
104.81
93.65
131.36
(4.90%)
(1.94%)
—
133.14
Dividend per sh¥
69.92
74.32
73.19
63.85
67.22
58.22
62.82
55.05
49.01
50.10
203.31
(5.71%)
(4.11%)
—
22.88
Div yield (avg)%
33.47
31.28
33.52
33.96
33.28
33.04
32.42
30.32
33.26
36.26
28.15
33.04
33.27
29
27.41
Payout ratio%
2.74
1.11
1.12
3.89
2.08
0.40
3.26
5.75
3.99
1.31
3.14
3.26
2.41
49
22.90
Shares (diluted)M
39.94
47.85
46.72
47.42
47.36
54.09
61.66
64.91
66.81
78.75
23.29
10.71%
8.37%
63
29.82
Buyback yield%
22.24
22.82
22.12
22.56
23.95
26.59
27.11
27.16
24.99
26.93
3.35
26.93
24.47
49
0.859
D/E ratiox
1.785
1.683
1.882
1.966
2.113
2.257
2.087
2.312
2.468
2.700
1.216
2.312
2.100
38
10.73
Enterprise value¥B
11.91
11.37
11.84
11.30
11.28
10.93
12.26
13.08
12.90
13.87
1.392
4.22%
2.05%
74
4.915
LT debt¥B
16.17
18.98
18.23
19.28
19.65
21.69
25.77
30.67
30.58
35.61
7.924
12.63%
8.63%
78
Revenue
¥20.75B
4.40%
1.00×
Cost of revenue
¥14.52B
4.40%
1.00×
Operating expenses
¥3.953B
3.90%
0.95×
Property and equipment
19.66%
Spread over hurdle
(1.89%)