15.52
Revenue¥B
11.61
12.35
13.17
14.27
15.28
16.41
17.79
18.89
20.11
21.60
16.04
7.17%
7.11%
74
11.31
Revenue growth%
27.07
27.55
27.11
29.70
27.27
27.90
28.20
28.84
26.06
26.03
10.38
27.90
27.41
67
12.58
Gross margin%
5.31
6.16
5.58
5.97
3.93
1.94
0.85
1.58
0.40
0.40
23.79
0.85
2.93
50
9.29
Operating margin%
14.47
17.36
17.08
16.76
17.13
19.82
17.42
15.18
14.48
15.66
29.84
15.66
16.92
30
5.43
Net margin%
2.42
2.19
1.27
1.14
2.84
2.32
1.98
1.29
3.77
2.51
26.60
2.32
2.25
63
25.88
P/E ratio (avg)x
40.96
48.01
54.55
54.84
63.78
60.05
57.17
65.92
73.68
78.75
20.55
65.92
58.61
57
19.27
EV/EBITx
29.07
30.31
28.82
27.59
26.44
27.77
30.16
27.69
29.87
29.00
36.65
29.00
28.91
93
11.52
FCF yield (avg)%
32.01
33.76
35.01
33.36
31.11
28.56
25.87
27.22
24.41
21.62
5.30
25.87
29.84
16
10.38
FCF margin%
5.24
4.85
1.96
3.88
3.09
3.47
1.98
2.48
1.57
2.55
17.54
2.48
2.82
21
1.683
FCF / Net incomex
1.457
1.453
1.450
1.304
1.219
1.243
1.151
1.202
1.132
1.164
0.263
1.164
1.231
73
26.62
ROIC%
9.96
10.90
10.54
13.06
15.29
13.87
10.98
10.91
11.14
12.55
16.91
11.14
11.06
6
25.07
Return on equity%
3.85
6.48
4.27
2.62
0.77
0.40
0.40
0.40
2.72
1.60
21.37
0.40
2.11
95
16.97
Return on assets%
9.70
9.69
7.99
7.28
4.77
3.78
5.42
6.59
6.51
9.44
22.74
6.51
6.93
42
238.35
EPS¥
411.36
437.57
428.65
408.99
386.76
437.15
496.28
544.62
563.67
532.43
245.31
6.60%
3.50%
—
20.99
EPS growth%
10.70
10.82
13.79
16.59
17.31
18.14
18.02
19.90
19.69
18.07
15.30
18.14
17.67
70
125.08
Bookvalue per sh¥
232.94
218.71
201.62
200.91
197.24
202.51
198.17
203.97
210.58
184.30
439.34
(1.35%)
(1.90%)
—
321.11
FCF per share¥
366.90
351.99
343.37
374.16
386.85
413.40
477.64
552.88
532.24
603.92
72.59
9.32%
6.30%
—
66.96
Dividend per sh¥
181.82
170.66
185.73
180.47
187.66
186.10
183.64
169.51
179.41
195.43
169.64
0.81%
1.23%
—
9.39
Div yield (avg)%
12.77
12.84
15.39
13.80
11.72
13.79
13.35
11.32
13.33
11.08
16.63
13.33
13.08
90
20.69
Payout ratio%
21.13
22.72
19.93
18.54
20.52
19.74
22.43
20.09
20.27
18.05
24.35
20.09
20.18
17
9.362
Shares (diluted)M
9.533
9.441
8.801
9.406
8.928
8.707
9.154
8.581
9.774
11.07
9.554
4.39%
1.75%
82
24.62
Buyback yield%
2.38
3.83
2.96
2.80
3.19
2.90
2.41
1.11
0.88
0.40
13.49
1.11
2.60
79
0.375
D/E ratiox
0.394
0.416
0.407
0.362
0.346
0.317
0.322
0.301
0.285
0.287
0.853
0.301
0.334
64
1.359
Enterprise value¥B
10.92
11.83
10.83
11.07
10.50
10.51
11.51
10.76
9.978
9.013
11.36
(3.01%)
(2.78%)
73
10.85
LT debt¥B
12.33
12.82
12.45
12.07
11.94
13.54
13.67
12.96
13.48
12.41
3.463
0.77%
(0.02%)
90
Revenue
¥21.60B
7.11%
1.00×
Cost of revenue
¥10.33B
7.16%
1.00×
Operating expenses
¥5.204B
7.22%
1.01×
Property and equipment
18.14%
Cash and investments
17.07%
Spread over hurdle
38.59%