41.52
Revenue¥B
81.13
82.43
83.16
83.40
83.68
87.09
86.71
90.41
93.21
93.14
45.81
2.16%
1.44%
40
29.37
Revenue growth%
34.00
33.97
34.07
36.19
33.49
31.06
30.58
32.12
30.08
28.31
2.82
30.58
32.80
58
29.16
Gross margin%
14.10
15.34
14.59
16.18
13.65
15.82
13.30
11.31
12.88
13.14
17.12
13.14
13.87
89
28.66
Operating margin%
16.62
19.28
18.35
18.80
21.09
18.83
18.91
18.00
16.19
18.55
23.03
18.55
18.67
70
15.22
Net margin%
15.19
12.82
14.77
13.74
11.13
13.32
12.60
10.56
11.13
12.09
13.34
12.09
12.71
73
30.34
P/E ratio (avg)x
19.50
21.76
25.14
28.36
32.69
32.54
33.93
39.72
45.50
44.82
13.55
39.72
32.61
77
10.79
EV/EBITx
37.08
37.41
41.38
42.93
43.03
39.97
37.76
34.73
31.94
28.97
31.19
34.73
37.59
22
7.18
FCF yield (avg)%
18.03
17.48
18.88
20.65
17.76
19.50
19.72
21.56
20.83
21.21
5.17
20.83
19.61
14
20.36
FCF margin%
22.44
22.41
23.10
21.42
21.77
19.05
21.29
22.82
20.17
20.24
21.00
20.24
21.60
54
0.564
FCF / Net incomex
0.478
0.439
0.452
0.510
0.580
0.547
0.546
0.612
0.627
0.600
1.510
0.600
0.547
30
14.39
ROIC%
19.39
21.56
18.99
16.53
15.04
12.85
11.56
13.70
11.09
8.14
21.24
11.56
14.37
21
24.59
Return on equity%
23.45
24.36
25.98
27.62
29.63
32.13
33.39
32.82
33.41
34.29
15.84
33.39
30.88
88
7.90
Return on assets%
4.22
4.85
4.60
7.05
7.71
5.61
6.56
3.80
4.64
6.16
23.57
5.61
5.23
28
155.40
EPS¥
150.55
160.64
165.89
140.44
125.48
133.10
129.96
122.16
110.19
104.78
168.64
(3.54%)
(3.79%)
—
23.69
EPS growth%
31.04
28.88
31.23
32.66
31.82
30.66
31.04
33.08
35.36
34.74
9.89
33.08
31.52
63
107.83
Bookvalue per sh¥
239.48
268.61
258.61
303.28
328.55
350.94
361.12
355.63
405.82
433.04
138.97
5.68%
6.15%
—
162.60
FCF per share¥
116.93
130.37
151.65
156.93
166.73
163.15
162.98
167.51
181.71
199.66
144.21
3.67%
5.12%
—
91.68
Dividend per sh¥
187.55
196.24
185.36
200.38
208.76
196.60
182.10
185.49
175.84
189.06
94.47
(1.96%)
0.63%
—
4.60
Div yield (avg)%
19.37
21.00
23.81
23.23
25.88
23.79
26.09
28.34
25.77
27.83
17.36
26.09
24.79
77
11.10
Payout ratio%
29.95
31.10
30.31
29.18
31.63
30.29
31.79
34.25
36.19
34.93
8.78
34.25
31.37
20
179.2
Shares (diluted)M
361.7
367.9
384.5
424.1
495.5
574.3
681.4
662.2
648.9
618.8
185.3
4.55%
6.86%
9
27.92
Buyback yield%
7.30
6.33
5.51
7.98
8.74
5.86
7.09
7.64
5.90
4.87
19.57
5.90
6.71
57
1.768
D/E ratiox
1.410
1.322
1.312
1.449
1.408
1.374
1.437
1.374
1.229
1.095
1.376
1.374
1.374
12
22.19
Enterprise value¥B
51.84
56.88
57.32
63.41
68.11
78.48
94.13
108.9
123.1
124.0
68.96
12.73%
9.12%
63
39.03
LT debt¥B
23.77
27.73
27.56
31.48
36.55
38.78
45.16
46.10
49.23
49.97
54.32
6.45%
7.16%
58
Revenue
¥93.14B
1.44%
1.00×
Cost of revenue
¥52.15B
1.41%
1.00×
Operating expenses
¥18.15B
1.27%
0.98×
Property and equipment
15.51%
Spread over hurdle
13.09%