0.988
Revenue¥B
6.624
6.800
7.073
7.349
7.596
7.974
8.273
8.312
8.334
8.423
1.015
2.09%
2.71%
36
20.06
Revenue growth%
15.66
13.08
10.92
9.69
12.14
10.54
12.49
12.54
12.45
11.42
19.91
12.45
12.30
54
13.79
Gross margin%
27.16
28.11
27.01
25.73
23.46
21.89
21.84
19.42
21.74
22.05
19.90
21.84
22.75
9
11.24
Operating margin%
21.74
19.69
20.42
22.07
23.44
25.79
23.99
23.72
23.04
24.85
20.49
23.99
23.24
83
24.47
Net margin%
19.20
17.49
19.97
21.82
20.94
18.65
18.96
18.60
18.40
17.95
7.34
18.60
18.81
19
8.301
P/E ratio (avg)x
10.55
10.91
11.58
11.69
12.42
11.67
13.31
15.02
14.31
13.86
13.28
13.86
12.06
6
35.33
EV/EBITx
27.43
24.92
23.81
22.54
21.69
20.02
19.17
20.95
23.38
25.83
25.01
20.95
22.96
44
24.87
FCF yield (avg)%
18.16
16.26
14.02
12.63
10.85
12.38
13.07
12.79
12.32
13.35
17.30
12.79
12.93
48
10.51
FCF margin%
33.37
35.29
32.46
31.65
31.51
32.89
33.85
34.99
33.48
36.08
6.02
33.85
33.43
17
0.222
FCF / Net incomex
1.926
2.156
2.439
2.529
2.817
3.317
3.885
4.173
4.466
4.421
1.091
4.173
3.067
88
9.81
ROIC%
24.08
26.41
26.96
28.20
27.42
28.95
26.79
24.91
27.21
24.24
28.81
26.79
26.87
80
13.33
Return on equity%
9.89
12.79
12.94
13.38
14.14
15.54
13.05
12.42
9.71
12.60
9.05
12.60
12.86
81
29.69
Return on assets%
9.70
8.65
6.87
4.47
3.83
1.76
0.40
2.53
2.25
0.40
23.21
1.76
3.18
55
75.18
EPS¥
96.74
95.34
94.49
109.67
114.33
127.57
148.12
149.26
153.34
173.98
81.33
8.76%
6.02%
—
26.90
EPS growth%
8.68
7.56
10.36
7.98
9.73
7.58
4.81
2.48
3.83
2.60
6.77
3.83
7.57
36
37.96
Bookvalue per sh¥
91.72
90.93
89.65
103.87
106.63
126.33
138.76
159.75
186.39
184.40
18.67
11.58%
7.61%
—
46.23
FCF per share¥
172.17
171.84
174.88
182.63
204.94
197.52
224.70
258.05
258.93
305.66
56.39
8.32%
6.14%
—
35.84
Dividend per sh¥
51.35
50.20
50.95
45.20
45.27
47.67
51.11
54.34
58.02
57.37
22.14
4.85%
1.30%
—
22.93
Div yield (avg)%
25.70
24.17
23.37
26.24
27.97
30.37
31.38
29.11
30.71
31.74
7.20
30.71
28.54
78
7.19
Payout ratio%
13.30
14.27
15.48
14.23
11.37
8.75
7.92
9.54
8.02
7.26
9.25
8.02
10.46
17
40.63
Shares (diluted)M
48.73
55.55
63.31
64.79
72.57
70.62
68.68
68.85
77.75
85.60
41.65
3.36%
6.08%
18
27.15
Buyback yield%
25.89
23.01
25.80
26.39
26.69
23.94
25.23
25.22
25.88
24.12
9.60
25.22
25.51
31
1.428
D/E ratiox
1.895
2.191
2.263
2.662
3.096
3.178
3.413
3.948
4.004
4.090
1.136
3.948
3.137
57
3.046
Enterprise value¥B
3.079
2.771
2.683
3.033
3.038
2.850
3.076
2.998
2.947
3.276
0.787
1.52%
(0.21%)
59
6.500
LT debt¥B
4.398
4.752
5.213
5.252
5.596
5.353
5.416
5.357
5.649
5.962
5.048
1.28%
4.61%
15
Revenue
¥8.423B
2.71%
1.00×
Cost of revenue
¥5.262B
2.77%
1.01×
Operating expenses
¥1.410B
2.60%
0.99×
Property and equipment
19.40%
Spread over hurdle
16.24%