71.88
Revenue¥B
61.12
63.71
65.88
66.22
68.68
71.47
71.64
72.78
75.93
78.67
76.59
2.75%
2.90%
21
5.69
Revenue growth%
0.49
2.64
5.08
2.84
4.12
3.04
4.85
6.63
5.05
4.21
18.91
4.85
4.17
8
5.85
Gross margin%
29.02
30.78
32.63
32.34
32.69
32.42
30.44
30.39
28.19
26.60
27.29
30.39
30.61
71
21.70
Operating margin%
21.41
23.00
24.20
26.99
27.40
24.69
27.32
25.61
28.17
30.77
2.73
27.32
26.30
83
3.79
Net margin%
17.32
15.74
15.65
13.20
11.11
10.01
10.77
13.73
13.72
11.00
6.23
11.00
13.46
12
31.96
P/E ratio (avg)x
29.36
31.80
28.22
24.25
25.59
27.35
24.57
23.38
20.70
22.62
10.29
23.38
25.08
32
23.40
EV/EBITx
15.50
15.10
14.83
15.01
15.42
14.41
16.51
18.20
20.21
22.85
9.556
18.20
15.46
40
25.27
FCF yield (avg)%
26.55
29.27
30.46
30.89
33.27
32.07
30.99
31.90
29.81
28.78
26.13
30.99
30.67
40
9.44
FCF margin%
8.43
6.20
5.32
7.48
9.64
9.33
10.12
9.55
12.38
9.43
5.02
9.55
9.38
90
0.590
FCF / Net incomex
0.210
0.210
0.246
0.238
0.235
0.276
0.304
0.342
0.378
0.365
0.455
0.342
0.261
53
27.73
ROIC%
14.60
16.93
18.16
16.89
18.18
15.28
17.81
19.39
18.33
16.01
28.97
17.81
17.37
23
2.85
Return on equity%
17.33
19.30
18.00
16.11
17.51
16.04
15.92
18.88
20.72
21.02
9.51
18.88
17.75
11
24.95
Return on assets%
30.50
31.70
30.48
27.71
24.86
27.22
24.56
24.27
21.68
22.68
25.84
24.27
26.04
33
116.38
EPS¥
583.96
542.62
595.64
635.40
589.82
667.94
753.18
798.94
868.86
798.83
120.95
6.25%
3.63%
—
15.70
EPS growth%
30.64
31.31
34.31
34.36
31.85
33.40
30.51
30.45
32.84
35.36
3.65
32.84
32.34
66
311.49
Bookvalue per sh¥
194.19
187.07
168.85
157.95
161.74
137.72
139.17
137.83
117.83
105.94
226.14
(8.12%)
(6.29%)
—
379.58
FCF per share¥
244.75
236.90
273.40
322.09
369.77
415.43
494.84
584.11
695.29
729.46
410.92
14.55%
12.59%
—
329.83
Dividend per sh¥
283.34
263.56
241.72
219.25
219.67
212.38
235.11
258.42
249.35
254.02
177.52
2.95%
(0.09%)
—
23.68
Div yield (avg)%
25.78
27.54
25.27
27.44
28.69
27.93
29.62
29.67
32.57
34.68
28.71
29.67
28.31
63
15.93
Payout ratio%
15.40
13.29
11.80
13.42
14.66
16.51
14.85
13.45
11.62
8.90
8.56
13.45
13.44
26
90.92
Shares (diluted)M
117.6
133.7
145.3
174.2
170.0
173.2
205.0
197.6
228.3
230.3
91.31
6.26%
8.42%
83
19.49
Buyback yield%
8.11
10.17
11.83
12.15
11.75
11.19
10.10
8.63
8.96
8.47
28.71
8.96
10.14
73
0.150
D/E ratiox
1.999
2.051
2.304
2.310
2.265
2.513
2.343
2.512
2.468
2.516
1.156
2.512
2.326
91
39.34
Enterprise value¥B
40.94
42.61
46.94
44.97
52.39
53.64
62.59
64.51
64.51
70.79
61.35
6.20%
6.99%
10
55.73
LT debt¥B
26.60
28.83
27.45
30.49
34.35
40.21
42.62
41.09
40.64
40.49
54.04
3.35%
3.81%
13
Revenue
¥78.67B
2.90%
1.00×
Cost of revenue
¥55.07B
2.90%
1.00×
Operating expenses
¥16.48B
3.25%
1.03×
Property and equipment
15.68%
Goodwill & intangibles
14.83%
Spread over hurdle
(1.00%)