0.590
Revenue¥B
1.596
1.691
1.780
1.931
2.031
2.166
2.307
2.432
2.624
0.627
0.729
6.32%
6.21%
32
9.43
Revenue growth%
27.74
24.94
23.40
21.43
20.30
17.76
19.91
21.96
21.64
3.09
7.63
20.30
21.80
76
20.16
Gross margin%
31.59
31.00
33.62
31.67
30.59
27.80
29.27
30.39
29.10
23.73
22.37
29.27
30.79
71
22.99
Operating margin%
13.10
11.80
12.78
12.17
14.59
12.22
9.64
12.29
13.82
29.45
9.15
12.29
12.53
34
22.97
Net margin%
26.91
26.41
27.28
24.35
23.95
22.11
19.26
21.58
20.45
26.32
28.28
21.58
24.15
37
16.59
P/E ratio (avg)x
27.76
26.09
27.74
25.32
26.17
22.39
22.86
20.17
18.14
12.78
33.01
22.39
25.71
31
30.66
EV/EBITx
17.23
19.13
20.57
23.24
26.94
26.49
27.35
30.39
33.03
21.36
15.30
27.35
24.86
63
21.15
FCF yield (avg)%
11.11
13.77
16.42
14.32
11.33
12.69
14.38
15.72
16.26
19.47
29.78
14.38
14.05
73
5.47
FCF margin%
35.47
38.42
39.10
38.26
40.41
41.70
43.25
40.47
40.94
29.98
15.27
40.94
39.76
70
0.693
FCF / Net incomex
2.789
2.968
3.547
3.871
4.699
5.474
5.454
5.793
6.033
1.728
0.696
5.474
4.285
58
21.04
ROIC%
25.15
25.92
27.59
27.65
27.08
24.30
26.09
27.23
28.18
2.59
14.54
27.08
26.59
28
18.05
Return on equity%
14.64
13.80
15.71
15.49
15.17
16.49
19.48
20.76
19.32
9.96
4.77
19.32
16.03
23
15.57
Return on assets%
31.96
34.11
31.61
32.44
34.65
36.85
39.07
36.11
36.32
7.79
21.82
36.32
34.38
27
160.68
EPS¥
90.08
101.51
107.19
110.53
109.36
118.00
140.48
163.02
168.64
178.25
169.21
8.82%
7.84%
—
26.99
EPS growth%
9.47
10.57
10.55
11.64
14.59
13.12
14.63
14.49
15.82
5.62
26.42
14.59
12.38
63
87.73
Bookvalue per sh¥
196.66
224.97
208.57
205.08
216.56
206.60
204.56
200.75
217.50
115.28
94.77
1.18%
2.83%
—
154.06
FCF per share¥
76.92
71.98
66.04
63.42
57.16
58.81
58.12
55.47
54.60
115.39
162.08
(2.95%)
(4.62%)
—
172.11
Dividend per sh¥
30.06
32.55
36.49
37.70
35.31
37.02
39.01
42.00
42.53
60.89
169.19
2.44%
4.57%
—
5.93
Div yield (avg)%
10.18
9.31
7.65
8.83
6.19
5.01
6.67
8.33
9.62
18.53
12.72
6.67
8.58
41
17.64
Payout ratio%
15.82
16.36
15.56
15.71
13.92
13.75
12.88
9.99
9.00
15.54
16.46
12.88
14.27
46
6.216
Shares (diluted)M
8.858
10.12
11.42
11.21
10.65
11.28
10.33
10.39
10.47
6.296
6.394
(1.35%)
1.97%
90
15.83
Buyback yield%
28.10
27.32
25.86
28.76
26.46
23.63
25.04
23.07
21.66
3.35
4.91
23.63
25.98
84
0.793
D/E ratiox
2.669
2.911
3.119
3.573
3.969
4.353
4.842
4.952
5.636
0.984
0.458
4.842
3.771
84
0.650
Enterprise value¥B
1.458
1.466
1.393
1.496
1.660
1.597
1.544
1.550
1.536
0.968
1.877
0.53%
(1.13%)
85
0.450
LT debt¥B
0.368
0.343
0.337
0.325
0.308
0.320
0.304
0.337
0.350
1.697
0.948
1.48%
(0.37%)
83
Revenue
¥2.624B
6.21%
1.00×
Cost of revenue
¥1.451B
6.18%
1.00×
Operating expenses
¥281.2M
5.98%
0.98×
Goodwill & intangibles
19.02%
Property and equipment
16.86%
Return on capital
109.36%
Spread over hurdle
102.90%