69.07
Revenue¥B
84.33
92.01
99.12
107.6
118.2
129.2
138.2
151.1
162.3
179.7
75.54
8.75%
8.78%
55
27.82
Revenue growth%
3.37
5.86
3.15
0.40
0.40
0.40
0.40
0.40
0.40
0.40
27.20
0.40
0.40
6
13.51
Gross margin%
26.64
29.57
27.70
28.07
27.65
24.96
23.24
26.13
23.80
25.86
7.23
24.96
26.38
23
28.20
Operating margin%
9.11
10.14
7.15
4.95
3.15
3.76
4.80
2.72
5.23
5.98
21.75
4.80
5.09
18
20.14
Net margin%
12.75
14.65
13.76
11.32
9.23
10.52
11.78
11.73
12.16
12.79
22.20
11.78
11.97
56
29.12
P/E ratio (avg)x
30.63
30.51
34.70
33.96
40.29
44.89
51.74
56.55
64.18
68.20
31.55
56.55
42.59
92
17.50
EV/EBITx
14.84
13.49
14.17
14.36
13.97
14.48
14.20
13.04
13.93
13.55
31.54
13.93
14.07
38
17.94
FCF yield (avg)%
11.04
11.58
14.01
12.36
12.78
12.29
12.76
10.55
11.39
10.29
15.58
11.39
11.93
57
23.63
FCF margin%
20.58
21.68
23.31
23.15
25.91
23.27
20.71
21.65
23.18
26.00
3.64
23.18
23.17
49
1.540
FCF / Net incomex
1.563
1.588
1.817
1.880
1.832
2.140
2.335
2.600
2.553
2.971
0.773
2.553
2.010
83
5.64
ROIC%
14.31
13.10
14.70
16.22
16.24
14.35
15.69
14.35
15.32
17.68
18.77
15.32
15.01
12
25.97
Return on equity%
12.16
13.77
14.93
13.14
15.76
18.36
21.29
24.03
23.89
23.99
14.37
23.89
17.06
58
8.45
Return on assets%
24.29
27.28
28.16
29.57
29.27
28.63
27.51
28.51
25.57
27.77
8.29
27.77
27.96
79
57.41
EPS¥
312.00
299.60
334.98
391.87
393.25
414.41
398.52
392.73
422.00
412.71
59.50
0.97%
2.60%
—
3.08
EPS growth%
20.32
21.61
19.90
21.58
23.31
23.64
23.46
25.96
25.22
22.36
21.27
23.64
22.83
69
144.46
Bookvalue per sh¥
361.17
382.24
430.85
405.74
424.02
474.51
509.12
598.08
690.73
788.93
52.44
13.22%
8.31%
—
202.17
FCF per share¥
425.75
442.47
407.23
428.25
491.85
548.51
626.50
595.97
653.57
667.23
54.08
6.29%
4.98%
—
270.63
Dividend per sh¥
345.63
319.10
310.39
281.65
275.25
266.22
264.22
256.99
267.80
239.57
127.25
(2.74%)
(3.23%)
—
3.36
Div yield (avg)%
8.61
6.34
5.14
4.89
5.24
7.01
9.50
11.05
13.68
12.16
5.83
11.05
7.81
88
14.84
Payout ratio%
26.87
28.64
31.09
31.89
33.81
36.77
38.47
35.66
35.48
35.11
9.31
35.66
34.46
79
243.9
Shares (diluted)M
300.0
305.9
338.2
315.3
295.4
283.1
266.3
285.5
273.9
267.0
245.0
(2.00%)
(0.58%)
43
22.35
Buyback yield%
10.17
12.33
9.51
8.30
9.47
11.84
12.12
12.82
13.40
11.17
20.47
12.12
11.51
42
0.479
D/E ratiox
1.501
1.703
1.783
1.731
1.731
1.942
2.124
2.332
2.451
2.689
0.684
2.332
1.863
65
30.29
Enterprise value¥B
237.0
257.6
246.1
245.9
249.6
269.6
277.2
291.6
321.7
306.4
144.5
4.19%
3.37%
79
120.1
LT debt¥B
25.70
22.92
19.42
17.59
15.62
14.04
13.17
13.52
11.57
10.45
43.79
(7.72%)
(9.55%)
9
Revenue
¥179.7B
8.78%
1.00×
Cost of revenue
¥125.8B
8.78%
1.00×
Operating expenses
¥30.93B
8.45%
0.97×
Property and equipment
14.26%
Spread over hurdle
(0.92%)