45.35
Revenue¥B
46.89
49.66
50.97
53.95
54.88
56.91
59.87
61.16
63.37
64.13
46.40
3.16%
3.75%
22
6.15
Revenue growth%
9.42
9.19
10.92
9.30
9.92
8.92
6.43
9.27
11.36
9.60
18.34
9.27
9.36
77
17.75
Gross margin%
8.60
6.72
8.96
11.75
12.53
12.88
15.00
17.98
19.57
18.67
5.39
17.98
12.70
47
14.77
Operating margin%
6.07
4.76
3.22
3.12
5.75
4.27
6.00
7.15
8.69
8.82
7.14
7.15
5.87
91
21.58
Net margin%
2.70
2.97
3.43
5.37
7.19
5.82
7.00
5.22
6.25
7.88
4.31
6.25
5.59
9
36.49
P/E ratio (avg)x
41.47
39.45
42.86
38.90
39.79
36.92
36.34
35.84
33.27
36.60
31.58
36.34
37.91
78
6.097
EV/EBITx
5.838
5.583
5.345
5.755
5.183
5.325
5.350
4.894
4.624
4.644
34.43
4.894
5.335
56
3.20
FCF yield (avg)%
28.90
27.79
24.94
22.15
19.75
20.53
22.89
24.68
23.35
26.29
4.91
23.35
24.02
31
26.26
FCF margin%
21.99
21.97
23.43
21.63
19.83
22.25
22.06
22.30
23.94
22.03
7.91
22.25
22.05
33
1.385
FCF / Net incomex
1.477
1.508
1.481
1.374
1.408
1.269
1.345
1.500
1.464
1.440
1.328
1.440
1.452
20
10.81
ROIC%
13.71
12.37
10.14
11.84
10.81
13.67
10.76
11.89
12.42
9.54
19.16
11.89
11.86
55
6.29
Return on equity%
10.08
9.26
10.04
7.34
7.68
9.63
7.01
6.46
8.50
9.61
12.99
8.50
8.88
58
18.33
Return on assets%
19.81
20.41
22.62
22.37
19.66
22.00
23.48
21.49
21.47
19.82
29.24
21.49
21.48
6
575.11
EPS¥
254.76
249.68
242.04
214.22
212.63
222.06
234.75
244.85
218.99
203.97
617.97
(0.83%)
(2.32%)
—
11.10
EPS growth%
8.37
9.14
8.09
9.73
10.89
10.38
8.20
10.51
9.05
6.19
23.30
9.05
9.10
43
398.40
Bookvalue per sh¥
614.67
671.35
641.11
685.04
656.62
680.71
683.67
665.87
730.04
817.87
392.51
4.49%
4.31%
—
417.07
FCF per share¥
162.17
193.92
230.40
270.47
316.02
309.78
315.21
349.78
358.09
422.50
541.05
5.98%
10.46%
—
542.66
Dividend per sh¥
247.45
246.61
256.41
264.26
252.87
261.26
265.50
245.47
269.57
258.34
315.69
0.43%
1.53%
—
29.16
Div yield (avg)%
8.09
5.72
5.19
6.01
8.13
7.13
7.42
9.70
11.45
10.37
28.87
9.70
7.76
5
21.34
Payout ratio%
16.99
18.43
21.06
18.70
18.83
17.93
19.76
22.46
22.49
22.08
12.24
22.08
19.30
45
59.59
Shares (diluted)M
66.69
62.66
60.39
62.03
59.22
57.75
64.77
75.50
80.91
81.87
60.07
6.69%
1.66%
93
6.65
Buyback yield%
13.04
10.88
10.70
8.03
5.05
4.87
3.01
3.24
0.40
2.18
11.28
3.01
4.96
57
1.511
D/E ratiox
1.203
1.348
1.367
1.399
1.524
1.724
1.741
2.023
1.991
1.968
0.844
1.968
1.624
59
54.47
Enterprise value¥B
9.446
9.664
9.988
11.86
13.66
13.84
14.64
16.74
17.13
20.44
30.14
8.39%
9.52%
68
55.40
LT debt¥B
32.73
32.63
29.27
29.47
29.68
27.85
30.00
31.55
33.34
34.48
3.358
3.04%
(0.34%)
63
Revenue
¥64.13B
3.75%
1.00×
Cost of revenue
¥37.00B
3.86%
1.01×
Operating expenses
¥11.30B
3.65%
0.99×
Cash and investments
16.32%
Property and equipment
15.98%
Spread over hurdle
14.93%