6.521
Revenue¥B
4.735
5.024
5.135
5.223
5.436
5.708
5.840
5.946
6.247
6.489
6.686
3.60%
3.60%
80
4.66
Revenue growth%
28.28
29.23
28.23
28.52
28.95
31.15
29.16
29.41
28.64
27.89
4.26
29.16
28.80
82
13.66
Gross margin%
33.36
34.21
34.93
35.39
34.48
36.62
34.50
34.76
35.59
34.28
21.48
34.76
34.63
13
5.70
Operating margin%
8.02
8.30
9.97
10.67
12.78
13.19
15.20
12.26
13.22
10.25
12.24
13.19
11.47
22
4.55
Net margin%
16.03
14.59
11.67
13.26
13.26
15.27
12.75
10.35
9.44
12.13
24.44
12.13
13.00
50
15.93
P/E ratio (avg)x
35.04
38.82
39.18
43.21
48.27
54.35
59.44
58.46
56.87
58.15
8.053
58.15
51.31
20
25.88
EV/EBITx
25.15
26.67
26.55
28.40
29.51
32.04
34.51
36.41
39.76
38.56
19.10
36.41
30.77
62
28.84
FCF yield (avg)%
13.14
15.19
15.94
14.13
13.97
11.10
8.52
9.62
10.34
8.53
2.67
9.62
12.12
26
15.14
FCF margin%
30.96
29.19
27.43
28.66
27.63
27.35
29.87
28.56
29.68
30.38
22.22
29.68
28.93
55
1.460
FCF / Net incomex
1.193
1.338
1.333
1.333
1.366
1.484
1.458
1.566
1.668
1.658
0.255
1.566
1.412
79
10.07
ROIC%
7.34
9.22
10.06
12.35
14.87
17.32
19.74
22.56
25.00
27.42
23.32
22.56
16.09
6
10.22
Return on equity%
3.55
4.34
2.18
0.40
0.76
0.40
0.40
3.40
1.90
3.25
28.95
1.90
2.04
90
25.20
Return on assets%
11.46
14.17
13.25
12.76
10.20
11.13
11.59
10.80
11.35
14.34
22.19
11.35
11.53
9
157.75
EPS¥
284.04
275.49
279.50
240.55
203.60
196.42
165.65
140.89
151.49
160.08
169.42
(4.70%)
(4.88%)
—
13.60
EPS growth%
8.75
6.40
6.07
3.37
0.43
0.40
0.40
3.35
3.31
2.03
2.54
2.03
3.33
64
125.20
Bookvalue per sh¥
241.50
243.09
268.03
283.03
302.04
322.21
296.91
308.68
315.76
344.61
284.08
2.67%
2.79%
—
68.62
FCF per share¥
202.57
201.24
223.61
255.50
293.78
301.15
311.15
328.63
338.32
368.07
141.26
4.61%
6.94%
—
167.20
Dividend per sh¥
395.75
466.41
466.95
545.22
534.91
605.31
597.36
702.16
759.51
882.53
253.55
10.53%
10.00%
—
28.89
Div yield (avg)%
28.64
26.31
29.01
27.68
28.51
28.92
31.24
29.99
27.76
28.41
23.12
28.92
28.57
19
7.64
Payout ratio%
28.94
28.87
27.06
26.07
26.02
25.75
24.55
23.70
26.63
29.14
20.10
25.75
26.35
91
14.32
Shares (diluted)M
15.49
16.58
18.29
17.12
19.06
18.03
20.27
20.01
19.43
18.42
14.20
(0.68%)
1.80%
31
10.96
Buyback yield%
4.95
5.01
2.71
4.06
3.74
4.23
7.05
7.33
6.75
7.13
15.92
7.05
4.98
26
0.937
D/E ratiox
0.309
0.333
0.311
0.297
0.290
0.250
0.221
0.217
0.205
0.179
1.101
0.217
0.270
70
3.370
Enterprise value¥B
7.336
8.295
8.664
8.637
9.096
9.337
10.08
12.09
12.42
13.84
5.189
8.75%
6.46%
34
6.300
LT debt¥B
4.733
4.994
4.937
5.027
5.111
5.654
5.668
6.650
6.665
7.268
3.708
7.30%
5.98%
73
Revenue
¥6.489B
3.60%
1.00×
Cost of revenue
¥4.014B
3.80%
1.02×
Operating expenses
¥1.086B
3.44%
0.98×
Property and equipment
14.75%
Spread over hurdle
14.09%