4.803
Revenue¥B
3.301
3.439
3.728
3.978
4.208
4.409
4.600
4.773
5.017
5.233
5.090
4.46%
5.55%
27
10.85
Revenue growth%
20.56
20.65
21.60
24.19
25.36
26.83
24.47
22.34
20.17
22.34
23.90
22.34
22.34
45
8.51
Gross margin%
13.45
15.00
13.48
16.45
15.04
17.98
18.87
20.55
18.23
19.30
10.71
18.87
17.21
26
21.74
Operating margin%
6.14
7.00
6.93
4.01
2.98
3.16
6.03
5.23
4.30
4.42
16.58
4.42
4.83
29
20.84
Net margin%
9.35
8.22
6.52
4.23
4.72
5.94
5.08
7.79
8.18
7.82
23.12
7.79
7.15
42
26.48
P/E ratio (avg)x
36.91
42.51
50.98
56.92
62.49
67.08
75.04
89.85
104.4
111.6
21.52
89.85
64.79
70
37.92
EV/EBITx
15.85
14.55
16.64
18.10
19.66
19.93
20.58
21.65
20.83
21.62
23.79
20.83
19.80
47
7.49
FCF yield (avg)%
7.56
8.49
8.48
9.08
10.23
10.08
12.32
14.35
13.88
15.06
23.35
13.88
10.16
37
16.91
FCF margin%
17.69
18.41
16.16
16.70
15.31
16.40
16.69
16.85
17.87
15.47
26.13
16.69
16.70
27
1.775
FCF / Net incomex
1.728
1.793
2.016
1.897
1.789
1.886
2.132
1.959
1.845
1.900
1.620
1.900
1.892
86
8.48
ROIC%
2.76
4.33
2.64
1.41
0.40
0.40
1.60
0.40
2.33
4.33
6.39
1.60
1.96
60
12.81
Return on equity%
20.17
17.52
15.04
17.21
15.77
16.66
18.73
20.89
19.81
18.32
29.03
18.73
17.92
85
5.60
Return on assets%
16.93
16.44
16.06
19.04
18.29
20.37
20.67
18.87
19.53
20.20
23.93
20.20
18.96
94
195.47
EPS¥
139.68
125.28
120.10
129.94
124.30
116.90
114.35
112.84
114.05
106.36
199.59
(3.07%)
(2.76%)
—
4.69
EPS growth%
13.13
10.20
9.64
7.66
6.91
5.47
3.26
1.31
0.40
0.40
13.08
1.31
6.19
25
124.87
Bookvalue per sh¥
232.53
237.62
265.93
260.62
273.47
321.24
343.43
393.35
431.57
500.97
102.29
12.87%
8.62%
—
56.31
FCF per share¥
123.20
128.04
126.57
121.87
132.72
129.90
132.33
147.68
159.88
149.13
164.85
2.36%
1.19%
—
38.60
Dividend per sh¥
348.25
370.81
366.78
384.10
370.44
409.05
385.71
363.27
341.46
370.08
234.88
(0.02%)
0.91%
—
7.31
Div yield (avg)%
7.85
8.71
6.62
6.78
6.19
4.41
7.36
7.96
7.81
5.39
12.66
7.36
7.07
49
27.39
Payout ratio%
0.60
0.86
0.40
0.40
2.62
1.71
0.52
0.40
0.65
0.40
14.06
0.52
0.56
79
9.676
Shares (diluted)M
6.946
7.310
6.924
7.350
7.494
7.261
7.134
7.842
7.817
7.473
9.237
(0.06%)
0.21%
24
8.65
Buyback yield%
27.58
24.98
26.92
24.22
21.55
23.10
22.43
20.41
20.75
22.43
21.41
22.43
22.77
43
0.410
D/E ratiox
1.659
1.849
1.803
1.699
1.904
1.778
1.752
1.794
1.948
2.211
0.114
1.794
1.799
53
4.277
Enterprise value¥B
3.552
3.451
3.907
3.911
3.906
4.076
4.331
4.946
5.647
6.438
1.606
10.51%
6.92%
65
5.083
LT debt¥B
2.092
2.200
2.326
2.516
2.963
3.222
3.125
3.399
3.529
3.669
2.250
4.36%
6.84%
90
Revenue
¥5.233B
5.55%
1.00×
Cost of revenue
¥2.813B
5.50%
1.00×
Operating expenses
¥712.7M
6.46%
1.09×
Goodwill & intangibles
17.87%
Property and equipment
17.83%
Spread over hurdle
11.89%