36.89
Revenue¥B
67.85
72.56
78.45
83.68
90.29
96.92
103.2
108.5
115.6
125.7
40.63
6.85%
7.12%
57
11.70
Revenue growth%
17.27
16.38
17.95
19.47
18.82
16.75
14.69
17.55
18.78
21.21
7.54
17.55
17.75
64
14.90
Gross margin%
22.69
20.04
18.88
19.83
19.16
17.78
17.81
19.97
22.68
23.76
19.93
19.97
19.90
47
16.54
Operating margin%
8.71
10.67
10.91
10.07
10.27
9.46
9.21
9.05
11.51
12.14
8.45
9.46
10.17
34
7.35
Net margin%
2.19
2.26
3.13
5.45
5.48
3.80
2.19
4.54
5.23
6.48
22.65
4.54
4.17
20
16.15
P/E ratio (avg)x
18.24
16.59
15.54
14.85
13.08
13.33
12.91
11.62
11.31
12.36
11.29
12.36
13.21
90
18.35
EV/EBITx
39.40
43.22
42.89
40.56
38.97
41.45
37.39
34.54
31.24
33.18
8.547
34.54
39.19
19
9.05
FCF yield (avg)%
8.27
10.18
7.99
8.87
6.05
3.76
2.07
3.35
3.02
4.50
8.10
3.35
5.28
5
21.53
FCF margin%
20.37
22.72
25.44
28.26
25.95
27.45
26.25
28.59
31.33
28.79
24.09
28.59
26.85
90
1.654
FCF / Net incomex
0.900
0.786
0.834
0.780
0.780
0.716
0.667
0.625
0.690
0.640
0.992
0.667
0.748
32
6.69
ROIC%
17.97
14.97
13.37
13.73
15.36
13.70
14.14
14.97
17.07
17.44
7.55
14.97
14.97
26
9.47
Return on equity%
13.32
10.95
8.67
9.88
12.00
11.16
10.85
11.06
12.75
11.80
12.48
11.16
11.11
44
22.52
Return on assets%
28.63
25.97
28.03
29.18
31.78
34.16
34.28
32.02
30.57
30.60
21.09
32.02
30.59
5
526.74
EPS¥
808.30
916.08
872.28
960.24
1,023
1,192
1,371
1,498
1,487
1,598
587.90
9.32%
8.36%
—
20.23
EPS growth%
30.86
33.62
34.68
34.73
32.20
33.76
34.38
34.38
36.47
33.68
11.38
34.38
34.07
84
161.67
Bookvalue per sh¥
667.37
791.43
830.39
919.53
1,015
1,121
1,211
1,182
1,210
1,340
241.41
5.71%
8.66%
—
240.04
FCF per share¥
223.83
251.60
289.55
336.15
383.54
406.93
431.38
459.87
519.06
597.90
376.03
9.29%
11.73%
—
299.08
Dividend per sh¥
705.84
663.93
752.56
827.32
923.43
912.18
832.26
804.88
858.96
968.30
336.54
0.95%
4.48%
—
24.61
Div yield (avg)%
9.66
11.29
11.71
12.65
14.19
11.54
12.76
10.37
7.73
4.76
17.61
10.37
11.42
52
15.56
Payout ratio%
20.85
20.34
20.32
21.02
23.46
22.56
23.74
21.35
21.96
21.89
11.31
21.96
21.62
11
93.46
Shares (diluted)M
79.05
72.52
73.61
71.76
69.56
63.70
63.13
56.45
51.25
43.39
92.31
(9.01%)
(6.35%)
8
6.81
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
2.76
1.40
0.40
0.40
7.83
0.40
0.40
77
1.035
D/E ratiox
0.886
0.891
0.871
0.974
0.988
1.033
1.233
1.354
1.315
1.322
0.100
1.315
1.011
34
133.2
Enterprise value¥B
113.8
117.2
124.1
137.7
161.8
154.0
171.2
175.8
169.5
201.0
130.9
4.44%
6.95%
71
94.62
LT debt¥B
40.75
38.02
39.29
41.94
37.69
36.01
32.72
30.94
29.03
31.09
126.9
(3.78%)
(3.50%)
82
Revenue
¥125.7B
7.12%
1.00×
Cost of revenue
¥81.54B
6.93%
0.98×
Operating expenses
¥25.30B
7.59%
1.04×
Property and equipment
14.28%
Spread over hurdle
(3.31%)