0.802
Revenue¥B
1.626
1.679
1.735
1.779
1.844
1.966
2.013
2.139
2.222
2.307
0.872
4.58%
3.98%
88
2.46
Revenue growth%
15.32
16.87
15.76
14.50
13.11
13.20
12.32
10.29
8.59
5.90
21.63
10.29
13.15
39
4.45
Gross margin%
25.36
26.40
24.98
25.14
24.79
27.39
30.17
31.83
34.19
32.13
4.40
31.83
26.89
37
16.94
Operating margin%
21.67
21.03
22.20
21.70
24.39
26.81
28.05
26.87
27.33
28.49
26.81
27.33
25.60
69
6.60
Net margin%
7.25
5.29
4.52
3.24
3.74
0.80
1.53
2.98
5.82
5.60
15.79
2.98
4.13
26
25.16
P/E ratio (avg)x
42.12
38.62
36.68
39.20
38.46
35.40
35.53
38.29
41.11
45.99
23.14
38.29
38.54
34
18.54
EV/EBITx
29.78
32.98
33.74
30.44
32.25
34.12
38.06
35.71
37.95
35.32
6.922
35.71
33.93
6
15.67
FCF yield (avg)%
24.81
22.92
22.18
20.65
22.73
24.32
24.76
26.43
25.19
28.04
13.48
25.19
24.54
20
13.93
FCF margin%
23.82
25.36
23.11
26.05
27.56
30.49
28.42
28.09
30.31
30.50
29.16
30.31
27.82
32
0.931
FCF / Net incomex
1.516
1.612
1.467
1.490
1.358
1.278
1.291
1.299
1.459
1.458
1.754
1.299
1.459
87
14.96
ROIC%
2.62
2.40
0.45
1.67
0.56
1.18
3.10
1.89
3.43
1.58
28.11
1.89
1.78
47
26.28
Return on equity%
21.70
20.79
18.83
21.32
22.46
25.15
26.67
26.25
26.58
29.14
5.23
26.58
23.81
65
23.78
Return on assets%
22.05
24.93
26.68
27.25
27.72
30.48
32.17
30.74
28.62
27.25
24.04
30.48
27.49
81
17.39
EPS¥
37.63
36.31
40.40
41.82
41.64
42.86
41.11
45.16
45.90
43.35
19.03
0.81%
2.20%
—
15.15
EPS growth%
18.96
20.08
21.27
24.18
24.85
24.34
27.05
27.12
25.95
23.31
11.79
25.95
24.26
17
54.87
Bookvalue per sh¥
65.86
60.56
61.67
61.05
55.72
47.38
47.59
50.20
53.53
51.25
48.48
(1.66%)
(1.74%)
—
60.96
FCF per share¥
27.06
27.80
29.44
27.61
31.76
36.43
42.16
46.14
44.61
48.28
29.47
8.74%
7.43%
—
33.26
Dividend per sh¥
104.45
103.82
100.65
111.24
120.37
124.79
119.60
139.88
156.34
163.72
18.69
6.34%
6.15%
—
27.33
Div yield (avg)%
9.12
7.57
10.35
9.29
11.35
10.23
8.80
10.50
10.52
11.73
2.88
10.50
10.29
77
10.89
Payout ratio%
12.27
11.11
13.80
16.47
15.11
17.90
16.66
19.17
16.82
15.38
11.68
16.82
15.92
81
15.33
Shares (diluted)M
20.41
23.99
22.71
23.33
26.89
31.17
31.79
34.97
40.97
45.90
15.09
11.28%
8.78%
74
9.31
Buyback yield%
1.92
1.06
1.44
1.23
2.37
0.40
1.28
1.67
2.21
0.40
20.95
1.28
1.36
37
1.487
D/E ratiox
0.925
0.954
0.894
0.822
0.786
0.881
0.850
0.809
0.812
0.797
1.653
0.812
0.836
20
1.804
Enterprise value¥B
0.895
1.031
1.041
1.215
1.271
1.230
1.278
1.389
1.504
1.687
0.502
5.83%
6.98%
50
0.195
LT debt¥B
2.636
2.660
2.660
2.874
3.055
3.105
3.138
3.289
3.397
3.923
1.484
5.13%
4.55%
74
Revenue
¥2.307B
3.98%
1.00×
Cost of revenue
¥1.615B
3.98%
1.00×
Operating expenses
¥405.5M
4.25%
1.03×
Goodwill & intangibles
19.00%
Property and equipment
17.46%
Spread over hurdle
(3.34%)