19.09
Revenue¥B
15.12
16.60
17.92
19.47
20.71
22.71
24.56
26.98
28.61
31.37
21.03
8.67%
8.48%
76
19.10
Revenue growth%
11.06
12.92
12.58
14.67
14.01
11.68
10.02
9.69
7.31
10.10
16.62
10.02
11.37
46
17.73
Gross margin%
22.05
19.34
18.95
17.18
18.80
21.11
20.23
17.26
18.63
18.74
29.73
18.74
18.88
72
16.35
Operating margin%
11.04
13.37
13.06
11.78
9.37
7.42
6.99
7.08
9.43
10.51
4.64
7.42
9.97
11
10.53
Net margin%
25.29
27.13
29.62
30.26
31.22
30.82
31.92
33.14
35.60
37.47
13.58
33.14
31.02
54
23.42
P/E ratio (avg)x
13.19
13.08
13.58
14.48
15.53
17.87
18.80
19.47
19.76
21.63
24.16
19.47
16.70
90
6.597
EV/EBITx
21.08
22.97
20.41
21.25
22.14
19.76
17.43
16.44
17.02
18.16
30.13
17.43
20.09
47
2.55
FCF yield (avg)%
4.51
2.28
1.98
0.40
0.40
3.28
5.17
7.47
9.96
9.84
13.19
7.47
3.90
10
12.46
FCF margin%
13.63
11.32
11.33
13.68
11.01
11.01
10.69
10.72
9.00
10.79
3.65
10.72
11.01
69
1.394
FCF / Net incomex
0.708
0.703
0.754
0.760
0.834
0.950
1.008
0.957
1.026
1.155
0.938
1.008
0.892
21
6.37
ROIC%
20.47
20.02
21.25
21.50
20.53
22.16
22.27
21.71
19.22
17.30
17.91
21.71
20.89
92
24.58
Return on equity%
26.97
27.06
27.29
28.04
28.64
29.28
28.11
30.11
30.08
29.94
7.09
29.94
28.37
51
24.67
Return on assets%
11.17
9.53
6.61
7.40
6.50
8.79
7.37
7.70
5.50
5.60
24.69
7.37
7.38
57
80.09
EPS¥
255.31
253.85
258.83
287.14
285.25
342.55
339.03
389.18
419.28
449.08
85.76
9.50%
5.54%
—
13.24
EPS growth%
21.21
19.61
19.14
18.14
20.75
19.67
19.18
18.18
19.51
21.31
19.56
19.51
19.56
73
62.37
Bookvalue per sh¥
132.43
124.89
113.06
118.57
121.24
111.89
114.20
114.85
102.03
100.26
151.20
(3.73%)
(2.19%)
—
185.26
FCF per share¥
40.75
41.74
42.63
46.55
50.81
54.26
47.58
52.41
54.38
55.16
203.15
1.66%
3.04%
—
226.81
Dividend per sh¥
62.66
56.42
56.33
51.45
44.14
42.01
40.81
43.21
45.49
43.76
245.63
(0.17%)
(4.08%)
—
13.73
Div yield (avg)%
20.59
18.93
20.27
22.03
20.52
22.89
22.23
24.82
26.76
26.60
26.47
24.82
22.13
21
16.86
Payout ratio%
32.03
31.82
28.87
30.24
31.48
29.50
31.41
30.94
28.81
26.78
15.46
29.50
30.59
11
61.62
Shares (diluted)M
61.52
67.89
64.46
73.93
78.37
77.54
75.01
81.43
83.01
77.42
64.13
(0.24%)
2.74%
28
20.72
Buyback yield%
19.94
19.05
17.36
14.52
15.66
15.69
18.64
16.65
17.96
17.39
6.76
17.39
17.37
33
0.365
D/E ratiox
0.334
0.395
0.409
0.405
0.445
0.534
0.635
0.764
0.880
0.871
1.390
0.764
0.490
33
15.15
Enterprise value¥B
24.75
29.04
28.53
28.63
34.21
35.29
37.54
39.66
43.72
44.62
2.318
5.46%
7.00%
85
15.14
LT debt¥B
10.15
9.975
10.32
11.33
12.27
12.59
12.83
13.40
13.29
14.71
17.36
3.68%
3.58%
58
Revenue
¥31.37B
8.48%
1.00×
Cost of revenue
¥21.96B
8.48%
1.00×
Operating expenses
¥7.079B
8.54%
1.01×
Goodwill & intangibles
22.47%
Property and equipment
14.09%
Spread over hurdle
(4.12%)