13.45
Revenue¥B
11.41
11.39
11.40
11.28
11.31
11.43
11.58
11.80
12.09
12.22
14.47
1.56%
0.91%
29
8.90
Revenue growth%
26.44
26.71
26.76
24.34
26.85
26.56
29.51
31.16
32.96
30.66
19.40
30.66
26.80
11
20.90
Gross margin%
26.71
28.11
25.13
22.71
23.43
22.19
20.60
18.30
20.31
21.63
24.66
20.60
22.45
77
19.21
Operating margin%
24.38
21.67
24.35
25.53
26.21
24.18
25.89
25.79
25.81
27.31
16.28
25.81
25.66
93
10.48
Net margin%
5.84
6.40
6.77
8.46
6.16
4.27
6.58
6.73
8.25
8.03
2.55
6.73
6.66
93
25.97
P/E ratio (avg)x
5.773
5.648
5.578
5.350
5.819
5.405
5.967
5.970
5.292
4.661
30.19
5.405
5.613
10
34.40
EV/EBITx
30.89
32.08
30.64
32.45
32.44
33.09
35.23
37.95
38.09
35.04
19.84
35.23
32.77
68
26.49
FCF yield (avg)%
10.41
7.71
4.73
5.87
8.43
6.01
3.62
5.62
3.03
3.61
3.06
3.62
5.74
81
3.83
FCF margin%
11.91
9.92
7.50
7.95
7.06
9.87
12.24
9.94
10.74
8.86
24.09
9.94
9.90
73
1.213
FCF / Net incomex
0.317
0.335
0.348
0.348
0.324
0.349
0.308
0.281
0.254
0.244
1.022
0.281
0.320
44
7.77
ROIC%
12.58
12.49
12.43
10.61
8.17
5.24
2.33
4.25
7.01
6.89
18.23
5.24
7.59
44
23.11
Return on equity%
8.24
8.92
11.23
12.73
10.62
9.60
9.86
9.53
10.61
11.07
11.34
9.86
10.24
38
4.52
Return on assets%
16.97
16.26
18.68
18.25
16.91
14.61
16.82
19.07
16.10
15.33
3.80
16.10
16.86
15
362.80
EPS¥
374.63
388.16
433.05
467.50
460.32
506.81
536.37
525.02
522.97
517.13
387.93
2.35%
2.73%
—
26.95
EPS growth%
27.98
28.75
26.17
26.96
29.15
31.27
30.98
28.24
29.44
26.46
15.10
29.44
28.50
40
196.64
Bookvalue per sh¥
89.41
99.16
100.45
94.99
103.43
105.90
116.98
129.46
137.81
156.47
374.31
8.63%
5.61%
—
347.24
FCF per share¥
314.55
299.22
336.68
325.22
368.31
415.18
404.11
459.69
453.60
472.15
82.40
5.09%
5.76%
—
192.72
Dividend per sh¥
147.90
165.25
184.88
208.18
214.03
202.18
198.48
187.60
211.38
199.30
412.29
(1.42%)
3.58%
—
24.55
Div yield (avg)%
32.20
30.56
29.16
29.02
27.87
27.32
25.48
28.11
26.59
24.48
21.88
26.59
27.99
26
21.81
Payout ratio%
25.32
26.81
28.65
29.14
29.15
31.58
30.11
30.26
27.50
28.85
14.15
30.11
28.99
70
13.53
Shares (diluted)M
19.92
19.89
21.74
25.41
28.39
33.30
39.09
41.93
48.65
49.54
13.62
11.78%
10.83%
74
5.43
Buyback yield%
31.05
30.14
29.85
30.81
32.98
32.23
31.03
30.29
29.35
32.01
17.05
31.03
30.92
68
0.276
D/E ratiox
1.983
2.218
2.360
2.512
2.467
2.701
2.637
2.785
2.827
3.026
1.119
2.785
2.575
20
5.550
Enterprise value¥B
11.10
12.09
10.41
10.94
9.853
9.556
9.044
8.587
7.938
7.553
9.888
(5.18%)
(3.40%)
92
4.648
LT debt¥B
6.298
6.494
6.112
6.218
5.513
4.987
5.094
4.793
4.312
4.628
4.516
(3.44%)
(2.62%)
17
Revenue
¥12.22B
0.91%
1.00×
Cost of revenue
¥7.072B
0.78%
0.99×
Operating expenses
¥2.305B
1.01%
1.01×
Property and equipment
19.07%
Cash and investments
17.73%
Spread over hurdle
20.51%