1.147
Revenue¥B
8.766
9.207
9.520
10.03
10.58
10.83
10.99
11.34
11.49
11.75
1.171
2.12%
3.49%
58
16.30
Revenue growth%
5.64
4.09
1.62
2.53
3.07
4.65
3.32
4.43
4.16
2.27
10.23
4.16
3.70
45
3.09
Gross margin%
15.08
15.16
12.57
10.92
9.79
10.65
10.36
7.64
6.08
8.41
16.03
8.41
10.51
12
9.11
Operating margin%
30.27
32.08
34.67
32.33
33.05
33.33
34.94
32.93
35.03
33.20
20.26
33.33
33.12
62
3.49
Net margin%
25.08
27.94
26.88
29.38
30.65
28.68
28.43
28.95
26.02
24.39
17.94
28.43
28.19
10
30.77
P/E ratio (avg)x
28.22
30.43
36.12
40.82
47.04
55.48
65.76
74.65
90.50
102.6
14.66
74.65
51.26
48
23.71
EV/EBITx
19.85
22.23
23.80
26.96
26.63
28.97
32.27
36.60
39.58
36.26
37.24
36.26
27.97
87
16.50
FCF yield (avg)%
16.48
19.15
19.90
17.27
18.46
16.48
17.59
14.87
16.65
18.64
24.89
16.65
17.43
19
29.59
FCF margin%
11.10
11.67
14.51
12.74
11.01
11.68
12.42
14.83
14.40
13.89
17.74
13.89
12.58
55
1.021
FCF / Net incomex
1.643
1.719
1.627
1.676
1.872
1.919
2.022
2.282
2.470
2.242
1.794
2.242
1.896
70
18.80
ROIC%
31.32
30.98
28.11
26.10
27.92
26.55
27.40
26.44
25.45
24.72
17.32
26.44
26.98
59
26.91
Return on equity%
24.91
27.42
29.51
26.71
27.54
29.76
26.85
25.56
25.43
24.06
27.44
25.56
26.78
91
26.05
Return on assets%
27.73
26.73
26.40
28.87
28.30
29.23
28.17
25.37
24.55
21.86
19.64
25.37
27.23
83
83.25
EPS¥
59.73
66.63
66.02
63.66
64.09
67.36
70.99
71.95
76.85
75.81
86.56
3.41%
2.74%
—
5.31
EPS growth%
15.20
15.77
13.80
15.99
14.72
13.94
14.06
12.91
10.32
10.25
3.37
12.91
14.00
44
30.25
Bookvalue per sh¥
182.49
195.78
190.11
206.07
188.77
163.07
167.69
149.15
128.16
113.43
76.10
(9.68%)
(4.28%)
—
32.83
FCF per share¥
67.51
71.03
80.79
89.56
95.32
91.58
101.54
97.94
93.81
92.09
75.23
(0.69%)
2.47%
—
78.56
Dividend per sh¥
216.92
224.31
239.93
241.52
267.12
293.94
289.61
268.10
286.24
276.99
148.94
0.73%
3.30%
—
5.28
Div yield (avg)%
21.00
22.17
20.96
23.88
26.43
29.25
28.01
30.97
33.56
35.78
21.66
30.97
27.22
70
17.59
Payout ratio%
25.97
23.92
26.22
26.32
26.06
25.18
23.53
24.31
23.68
22.94
29.66
23.68
24.74
19
88.84
Shares (diluted)M
64.87
71.63
68.60
62.23
60.37
65.64
68.12
70.82
63.42
71.70
88.30
3.50%
0.97%
11
22.54
Buyback yield%
7.38
6.48
9.06
8.07
7.94
10.72
8.79
8.10
10.95
11.43
23.13
10.72
8.44
83
0.114
D/E ratiox
0.388
0.444
0.455
0.495
0.590
0.588
0.646
0.694
0.678
0.695
1.465
0.678
0.589
65
10.40
Enterprise value¥B
12.39
11.43
12.39
12.29
12.55
12.51
12.98
13.52
14.54
15.19
5.773
3.89%
2.98%
68
10.84
LT debt¥B
10.67
11.31
11.21
11.49
12.44
13.27
14.28
14.40
14.47
16.35
3.801
5.61%
6.04%
19
Revenue
¥11.75B
3.49%
1.00×
Cost of revenue
¥8.225B
3.49%
1.00×
Operating expenses
¥1.456B
4.31%
1.08×
Goodwill & intangibles
15.63%
Cash and investments
15.26%
Property and equipment
15.02%
Spread over hurdle
59.66%