11.35
Revenue¥B
17.51
17.89
17.89
18.02
18.73
18.83
18.96
19.11
19.60
12.63
13.21
1.69%
1.28%
92
13.61
Revenue growth%
16.05
17.95
16.12
14.92
15.63
13.45
16.35
16.12
16.38
9.40
10.36
16.12
16.08
39
6.77
Gross margin%
26.24
24.80
25.40
27.78
30.33
30.51
31.37
29.60
31.65
8.94
6.52
30.51
28.69
61
13.02
Operating margin%
32.23
33.82
31.32
28.82
28.58
30.43
27.63
27.52
27.70
8.30
18.59
27.70
29.63
85
24.97
Net margin%
21.75
19.26
21.24
22.65
24.95
26.11
26.85
27.77
29.14
9.30
25.00
26.85
23.93
27
10.05
P/E ratio (avg)x
45.16
43.07
41.58
45.69
50.46
48.86
54.45
60.70
63.29
6.455
29.32
54.45
47.98
25
15.44
EV/EBITx
27.18
28.03
27.36
32.51
37.48
36.87
36.69
42.37
48.13
36.97
25.63
37.48
34.60
58
5.08
FCF yield (avg)%
25.85
28.01
25.53
25.70
26.62
28.57
29.94
26.96
29.19
12.10
14.69
28.57
26.79
58
4.64
FCF margin%
14.48
17.13
16.55
15.85
14.96
14.94
15.44
12.55
9.71
29.02
4.89
14.94
14.95
12
0.954
FCF / Net incomex
0.146
0.149
0.149
0.138
0.137
0.120
0.119
0.125
0.125
0.280
1.499
0.125
0.137
63
12.21
ROIC%
12.54
13.13
10.92
8.44
10.63
11.87
9.77
9.15
8.29
15.29
16.57
9.77
10.77
41
26.10
Return on equity%
8.30
6.50
4.10
1.86
0.40
0.40
1.82
1.02
0.40
5.20
24.69
0.40
1.84
18
7.03
Return on assets%
11.81
11.47
11.58
10.13
8.17
7.41
8.15
9.58
7.15
27.32
24.95
8.15
9.86
12
339.88
EPS¥
414.63
405.50
434.60
460.39
528.67
545.57
537.63
587.10
588.85
363.96
357.61
5.05%
5.21%
—
22.13
EPS growth%
13.12
10.55
11.58
9.92
7.35
10.23
8.59
8.36
8.39
6.21
26.54
8.39
10.07
60
162.24
Bookvalue per sh¥
40.14
37.13
36.26
36.01
35.55
34.69
33.92
36.28
38.85
342.39
78.29
1.53%
(1.41%)
—
231.81
FCF per share¥
95.25
109.48
122.11
132.49
150.37
174.02
169.08
197.17
195.28
96.52
154.76
8.07%
10.96%
—
333.29
Dividend per sh¥
211.38
224.90
250.17
300.54
360.01
413.11
487.15
577.04
659.10
341.42
171.20
17.01%
12.68%
—
20.22
Div yield (avg)%
5.85
6.83
8.27
11.23
10.69
11.66
11.84
12.35
11.48
13.70
23.69
11.66
10.96
35
4.55
Payout ratio%
16.98
17.51
19.59
20.98
21.39
18.50
18.42
20.23
21.56
26.64
11.42
20.23
19.05
79
16.35
Shares (diluted)M
26.12
24.25
26.38
28.50
30.99
29.27
33.55
34.73
37.18
17.02
16.88
5.46%
3.66%
82
17.20
Buyback yield%
22.93
21.12
20.03
22.61
24.96
27.09
29.22
27.91
25.63
8.66
2.47
27.09
23.94
8
1.475
D/E ratiox
1.354
1.530
1.679
1.790
1.913
2.032
2.061
2.400
2.583
0.730
1.283
2.061
1.851
47
18.59
Enterprise value¥B
20.01
20.04
22.25
24.19
23.41
23.87
26.45
25.87
27.62
5.393
17.70
2.69%
2.39%
32
9.839
LT debt¥B
10.38
11.46
11.71
13.29
13.98
15.16
15.99
16.16
17.93
11.38
0.919
6.17%
6.69%
22
Revenue
¥19.60B
1.28%
1.00×
Cost of revenue
¥11.25B
1.22%
0.99×
Operating expenses
¥3.801B
1.45%
1.02×
Cash and investments
18.47%
Property and equipment
16.56%
Spread over hurdle
58.62%