30.47
Revenue¥B
28.36
30.06
31.83
33.70
35.68
37.06
39.14
41.09
42.80
46.31
34.06
5.35%
5.68%
17
6.74
Revenue growth%
29.06
29.49
31.72
31.21
29.32
29.39
28.94
31.73
34.22
36.89
16.18
31.73
30.35
64
24.52
Gross margin%
29.84
30.27
30.51
28.68
25.77
26.19
28.96
30.33
32.28
33.75
26.22
30.33
30.05
26
5.28
Operating margin%
22.06
23.83
21.49
22.90
20.41
18.38
18.95
16.69
19.02
19.38
14.81
18.95
19.90
81
5.16
Net margin%
18.75
20.30
20.97
21.59
21.37
19.85
20.65
19.42
21.96
21.08
21.29
20.65
20.81
91
29.70
P/E ratio (avg)x
14.58
14.56
13.39
13.53
12.70
11.38
11.98
11.64
11.86
10.54
8.699
11.64
12.34
64
8.491
EV/EBITx
55.59
55.46
64.63
70.40
82.13
88.41
86.10
94.23
107.7
119.4
10.91
94.23
84.12
9
3.82
FCF yield (avg)%
9.86
12.73
13.48
11.96
9.46
12.09
11.83
14.44
13.74
14.35
12.68
13.74
12.41
21
6.77
FCF margin%
8.45
9.08
11.61
8.76
7.74
8.98
8.53
10.87
8.71
10.32
27.70
8.98
8.87
40
0.518
FCF / Net incomex
1.598
1.473
1.579
1.690
1.664
1.698
1.841
1.709
1.856
2.008
1.750
1.841
1.694
80
21.27
ROIC%
24.67
22.19
21.98
20.29
21.31
21.79
22.20
24.63
21.64
19.90
13.81
21.79
21.89
31
10.04
Return on equity%
9.63
12.19
13.59
12.47
10.61
8.68
10.52
7.69
7.71
10.30
18.23
8.68
10.41
21
27.75
Return on assets%
26.09
25.23
27.35
30.34
29.36
29.04
31.44
31.90
31.22
33.74
19.03
31.44
29.85
37
100.36
EPS¥
39.77
42.55
44.50
49.00
52.91
51.82
55.67
53.90
63.14
67.20
110.83
4.90%
6.32%
—
29.48
EPS growth%
13.84
12.19
12.18
13.66
15.05
14.08
14.88
12.34
10.96
11.26
18.17
12.34
13.00
83
95.36
Bookvalue per sh¥
94.08
96.38
97.06
110.38
121.79
115.17
134.07
133.95
141.88
135.34
34.94
2.13%
4.75%
—
69.45
FCF per share¥
93.72
96.08
92.75
83.94
88.98
97.61
97.64
92.51
86.90
76.35
118.82
(3.02%)
(2.12%)
—
20.77
Dividend per sh¥
79.82
78.56
76.27
80.22
71.37
74.89
79.26
81.83
77.94
68.87
62.92
(0.71%)
(0.91%)
—
25.08
Div yield (avg)%
4.36
4.59
1.67
4.02
5.17
6.49
6.18
3.45
3.58
1.31
24.46
3.58
4.19
81
17.46
Payout ratio%
26.30
26.49
27.49
25.94
26.68
25.52
28.12
28.64
31.45
29.81
12.32
28.64
27.08
90
152.4
Shares (diluted)M
224.3
247.4
263.6
287.3
348.7
416.2
458.7
481.4
480.9
520.4
154.3
8.33%
8.78%
54
27.44
Buyback yield%
5.34
8.23
10.81
12.06
11.31
14.13
16.37
14.01
16.63
14.03
22.76
14.13
13.04
37
0.846
D/E ratiox
1.294
1.408
1.333
1.463
1.445
1.516
1.424
1.660
1.612
1.787
0.304
1.612
1.454
28
22.10
Enterprise value¥B
7.013
6.742
6.887
6.800
6.772
6.976
6.760
7.204
7.382
7.730
10.30
2.68%
0.78%
48
34.71
LT debt¥B
3.100
3.543
3.794
4.383
4.846
5.860
6.697
7.797
8.977
10.39
15.66
16.49%
14.84%
66
Revenue
¥46.31B
5.68%
1.00×
Cost of revenue
¥32.42B
5.68%
1.00×
Operating expenses
¥7.194B
4.69%
0.91×
Property and equipment
19.40%
Goodwill & intangibles
16.98%
Spread over hurdle
21.76%