2.663
Revenue¥B
4.504
4.654
4.751
4.867
5.101
5.253
5.273
5.452
5.496
5.752
2.873
2.43%
2.93%
17
26.21
Revenue growth%
25.76
24.40
25.84
28.28
29.56
31.19
30.08
31.64
31.38
34.19
5.51
31.38
29.82
60
20.66
Gross margin%
27.24
24.76
25.25
24.29
25.33
25.48
26.29
26.88
26.72
27.84
9.65
26.72
25.89
21
28.91
Operating margin%
2.34
4.93
7.21
4.64
4.46
2.43
4.97
2.88
4.47
3.60
19.01
3.60
4.47
47
22.87
Net margin%
16.87
17.96
20.69
20.77
18.21
15.50
17.45
14.97
14.81
13.46
25.55
14.97
17.16
59
21.36
P/E ratio (avg)x
12.95
13.85
13.72
14.91
15.41
15.25
14.51
15.02
13.47
14.16
21.44
14.51
14.34
82
21.96
EV/EBITx
21.39
19.92
22.34
23.59
23.37
23.66
21.72
20.15
20.04
20.49
35.45
20.49
21.56
16
22.97
FCF yield (avg)%
17.21
17.17
14.19
16.88
14.96
16.27
15.26
16.87
15.51
13.69
2.39
15.51
15.89
34
28.26
FCF margin%
6.08
8.53
8.19
10.09
7.50
5.75
7.20
7.20
9.07
8.91
19.85
7.20
7.85
15
0.680
FCF / Net incomex
1.789
1.951
2.295
2.510
2.625
2.713
2.975
2.936
3.238
3.669
1.147
2.975
2.669
95
14.88
ROIC%
24.53
23.85
26.35
27.58
26.85
27.09
26.00
26.46
28.91
31.59
21.83
27.09
26.66
8
2.67
Return on equity%
2.08
0.40
2.24
4.57
2.83
1.10
2.72
5.13
2.15
0.40
10.79
2.15
2.20
37
5.44
Return on assets%
21.32
24.24
22.04
19.96
18.15
18.59
18.80
17.62
19.93
21.68
16.55
18.80
19.95
10
181.96
EPS¥
173.90
166.88
182.51
203.03
198.69
178.16
171.15
161.88
160.34
179.63
199.50
(2.00%)
0.17%
—
24.77
EPS growth%
11.74
10.96
12.66
15.01
12.80
15.65
16.65
18.46
18.93
21.21
22.78
18.46
15.33
37
175.33
Bookvalue per sh¥
259.91
278.76
266.21
255.39
244.62
264.98
280.65
269.34
238.26
216.70
171.30
(2.39%)
(2.17%)
—
87.81
FCF per share¥
112.20
119.10
127.31
134.48
122.02
106.98
114.61
117.26
110.52
108.56
119.88
(2.31%)
(1.22%)
—
146.79
Dividend per sh¥
134.63
151.60
152.73
157.54
177.78
174.97
192.58
221.70
221.08
240.17
73.42
6.20%
5.17%
—
14.25
Div yield (avg)%
20.24
20.78
21.91
21.40
23.82
25.46
27.97
29.52
32.21
32.40
27.35
29.52
24.64
60
25.69
Payout ratio%
17.48
18.05
20.99
22.62
20.21
19.07
22.00
22.91
22.58
25.58
13.48
22.58
21.49
10
16.68
Shares (diluted)M
15.23
15.58
16.28
15.18
15.14
15.64
15.20
13.80
13.15
13.50
15.76
(2.27%)
(1.03%)
27
19.37
Buyback yield%
18.13
15.51
14.97
17.34
15.39
14.79
17.43
16.49
16.80
14.86
9.85
16.49
16.00
15
0.202
D/E ratiox
1.823
1.849
2.051
1.992
2.064
2.043
2.130
2.337
2.562
2.723
1.053
2.337
2.057
52
3.343
Enterprise value¥B
3.229
2.990
2.726
2.967
2.629
2.864
2.631
2.417
2.317
2.131
1.435
(4.11%)
(4.05%)
43
2.976
LT debt¥B
5.720
5.543
5.860
6.394
7.312
7.243
7.127
8.171
8.952
9.397
3.643
5.15%
5.93%
91
Revenue
¥5.752B
2.93%
1.00×
Cost of revenue
¥2.634B
2.99%
1.01×
Operating expenses
¥1.237B
2.57%
0.97×
Property and equipment
14.64%
Spread over hurdle
11.11%