50.46
Revenue¥B
69.70
70.83
72.92
73.60
74.95
78.31
80.57
84.68
86.85
87.71
55.37
3.19%
2.69%
52
24.29
Revenue growth%
19.86
21.94
18.99
21.51
21.81
19.16
21.36
23.74
21.51
22.99
4.34
21.51
21.51
14
28.11
Gross margin%
24.44
24.98
25.59
23.04
25.21
22.44
24.23
24.02
22.16
21.68
24.39
22.44
24.12
63
11.35
Operating margin%
28.08
28.81
29.22
28.19
30.11
27.28
27.23
30.12
32.11
32.80
19.40
30.12
29.02
84
14.13
Net margin%
19.10
17.46
18.24
20.34
18.28
18.20
17.11
15.76
13.50
11.81
29.25
15.76
17.83
67
29.21
P/E ratio (avg)x
7.958
7.558
8.603
8.856
8.953
8.896
9.792
10.60
10.18
10.21
22.02
10.18
8.925
38
26.84
EV/EBITx
56.81
63.81
64.86
74.80
82.13
89.62
92.28
107.8
107.4
106.8
13.71
106.8
85.88
74
27.74
FCF yield (avg)%
1.04
0.40
0.40
1.76
4.59
1.74
0.40
2.53
4.69
1.73
17.89
1.74
1.74
14
21.79
FCF margin%
18.45
16.51
14.02
12.04
14.53
12.35
11.11
11.52
9.90
11.32
26.47
11.32
12.20
43
1.104
FCF / Net incomex
1.549
1.675
1.837
1.950
1.901
1.845
1.920
2.020
2.168
2.244
1.186
2.020
1.911
65
9.09
ROIC%
19.25
21.73
21.08
21.07
22.29
22.78
25.34
24.61
24.88
24.53
29.31
24.61
22.54
59
28.82
Return on equity%
5.62
3.54
5.19
4.43
3.67
0.96
1.98
0.40
0.40
0.40
2.79
0.40
2.76
83
26.35
Return on assets%
16.04
17.19
20.02
17.65
20.34
18.31
18.08
17.92
16.71
17.15
7.88
17.92
17.78
83
291.77
EPS¥
176.07
206.02
214.26
252.07
242.36
249.19
253.31
277.88
315.79
310.51
323.60
5.08%
7.54%
—
19.21
EPS growth%
27.29
26.02
28.97
31.67
29.80
32.27
32.38
34.73
36.65
37.99
12.76
34.73
31.97
15
213.29
Bookvalue per sh¥
298.23
317.87
364.06
376.74
422.29
493.78
471.24
527.18
603.42
616.18
64.79
7.85%
8.14%
—
158.41
FCF per share¥
188.87
186.31
224.21
246.62
296.76
292.22
308.80
356.54
425.35
436.95
166.44
8.05%
9.29%
—
271.66
Dividend per sh¥
288.40
287.18
264.95
288.66
307.28
304.22
305.18
285.52
259.94
241.65
194.54
(4.69%)
(2.51%)
—
27.55
Div yield (avg)%
18.08
19.56
17.38
14.72
12.60
13.43
12.88
14.20
14.82
14.66
3.91
14.20
14.69
45
22.83
Payout ratio%
15.44
14.57
12.48
12.77
11.91
10.41
8.66
6.66
7.46
9.35
27.71
8.66
11.16
23
82.50
Shares (diluted)M
83.43
89.14
95.13
101.4
92.43
99.93
91.92
102.0
107.4
113.5
81.86
4.20%
3.11%
11
28.11
Buyback yield%
26.49
23.75
22.70
24.45
22.96
22.12
23.22
26.01
23.42
23.86
18.90
23.42
23.58
51
0.923
D/E ratiox
0.136
0.133
0.142
0.128
0.131
0.140
0.148
0.142
0.154
0.166
1.201
0.148
0.141
88
70.06
Enterprise value¥B
19.03
20.39
20.49
18.70
16.99
17.04
18.59
19.77
18.67
19.37
56.39
2.65%
1.09%
62
84.67
LT debt¥B
76.89
82.85
87.95
95.98
107.3
101.7
97.93
106.8
123.8
132.0
46.05
4.24%
6.76%
72
Revenue
¥87.71B
2.69%
1.00×
Cost of revenue
¥59.94B
2.73%
1.00×
Operating expenses
¥13.27B
1.78%
0.91×
Property and equipment
17.05%
Cash and investments
14.52%
Return on capital
130.07%
Spread over hurdle
124.45%