3.311
Revenue¥B
16.02
16.51
17.05
17.17
17.15
16.96
17.36
17.72
17.63
17.64
3.560
0.56%
1.27%
92
23.68
Revenue growth%
23.96
20.98
19.71
19.09
19.23
22.19
21.48
20.72
18.05
16.93
5.31
20.72
20.22
55
13.98
Gross margin%
27.08
26.22
24.40
23.10
22.14
20.90
18.05
17.87
15.87
17.26
13.98
17.87
21.52
33
8.76
Operating margin%
15.28
12.42
10.35
10.20
11.13
8.66
7.54
6.91
6.09
6.18
23.62
6.91
9.43
86
28.51
Net margin%
18.64
20.47
22.19
21.03
21.57
23.58
26.51
24.29
23.29
20.55
8.25
23.58
21.88
12
31.30
P/E ratio (avg)x
25.37
29.82
34.88
34.77
38.25
36.82
41.97
46.20
47.25
47.13
15.54
46.20
37.54
90
18.37
EV/EBITx
22.31
23.98
25.17
23.30
21.89
21.32
18.90
20.28
22.13
19.73
17.34
20.28
22.01
91
14.75
FCF yield (avg)%
20.21
22.04
21.82
23.64
21.59
20.45
22.21
21.95
23.74
23.83
8.25
22.21
21.99
54
11.14
FCF margin%
13.80
15.36
17.47
15.09
17.06
17.01
16.30
16.76
15.29
17.41
23.69
16.76
16.53
38
1.281
FCF / Net incomex
2.179
2.261
2.425
2.642
2.738
3.121
3.738
3.932
4.623
4.724
0.278
3.932
2.929
19
25.10
ROIC%
13.77
14.99
16.34
19.28
17.57
17.03
19.37
22.04
23.52
23.64
26.47
22.04
18.43
54
23.06
Return on equity%
24.24
26.98
26.76
26.86
26.80
28.26
28.87
27.18
27.19
28.86
28.73
28.26
27.08
73
21.18
Return on assets%
21.53
21.07
23.09
21.62
24.42
26.44
24.23
26.81
26.14
28.21
20.12
26.44
24.33
93
55.48
EPS¥
20.44
17.51
15.92
14.46
12.49
11.95
12.34
11.62
11.27
10.97
58.34
(2.55%)
(6.02%)
—
12.65
EPS growth%
28.29
29.06
30.86
28.72
28.85
28.97
30.22
28.18
26.52
27.83
2.01
28.18
28.79
60
21.85
Bookvalue per sh¥
29.18
32.73
35.11
35.39
37.77
40.00
38.49
39.44
39.06
37.42
65.90
(0.19%)
2.74%
—
53.85
FCF per share¥
86.98
96.81
91.62
90.86
96.17
95.80
102.01
118.02
121.75
142.04
47.92
8.11%
5.87%
—
48.44
Dividend per sh¥
39.62
39.87
39.98
38.22
42.87
49.28
55.47
54.64
58.25
60.91
61.95
7.28%
4.57%
—
19.41
Div yield (avg)%
17.16
19.00
20.01
21.94
24.43
26.41
28.51
26.51
28.34
25.53
3.47
26.51
24.98
11
27.98
Payout ratio%
14.12
15.32
15.96
17.24
18.38
21.05
20.64
20.70
20.20
22.94
12.90
20.70
19.29
5
123.8
Shares (diluted)M
203.9
197.0
212.9
234.2
276.5
272.4
268.1
282.4
328.0
361.4
125.4
5.50%
7.13%
84
2.94
Buyback yield%
11.32
13.45
11.34
12.19
14.58
16.25
16.19
14.31
16.51
17.73
12.34
16.25
14.45
82
0.615
D/E ratiox
1.746
1.739
1.844
1.884
2.163
2.284
2.450
2.237
2.046
1.931
0.893
2.237
1.988
50
10.81
Enterprise value¥B
12.98
12.31
12.96
14.92
15.77
18.12
17.29
17.42
17.67
16.65
9.069
1.09%
1.70%
70
11.43
LT debt¥B
23.58
25.37
30.13
33.88
35.44
38.87
46.07
52.80
55.30
64.16
10.87
12.60%
12.39%
47
Revenue
¥17.64B
1.27%
1.00×
Cost of revenue
¥10.67B
1.59%
1.03×
Operating expenses
¥2.464B
0.18%
0.90×
Property and equipment
16.75%
Goodwill & intangibles
16.68%
Spread over hurdle
38.49%