15.23
Revenue¥B
8.834
9.328
9.767
10.40
11.33
11.83
12.69
13.64
14.85
16.21
16.77
7.42%
6.77%
71
23.60
Revenue growth%
24.41
22.49
20.50
20.86
19.55
17.43
16.19
16.97
15.95
18.85
18.32
16.97
19.20
78
17.20
Gross margin%
0.40
0.40
0.40
0.40
1.30
0.40
3.28
2.22
0.40
0.52
23.96
0.52
0.40
29
21.23
Operating margin%
18.90
20.08
21.24
19.32
18.33
20.85
18.61
16.83
16.62
14.21
23.14
16.83
18.75
84
19.09
Net margin%
10.24
10.97
8.72
8.40
7.60
9.15
9.88
8.76
11.50
10.44
10.15
9.88
9.51
84
34.71
P/E ratio (avg)x
28.69
26.62
27.03
30.36
32.95
30.82
29.79
29.97
33.75
32.30
28.75
30.82
30.16
71
30.56
EV/EBITx
10.95
9.409
9.377
8.230
8.284
8.806
8.582
8.603
7.414
7.556
14.54
8.582
8.592
32
19.66
FCF yield (avg)%
13.38
11.50
10.58
9.71
11.07
8.87
10.63
12.39
15.03
14.40
27.02
12.39
11.28
72
21.04
FCF margin%
1.02
0.40
0.40
0.40
0.68
0.40
2.75
2.83
0.60
0.40
7.71
0.60
0.50
13
0.238
FCF / Net incomex
0.754
0.724
0.748
0.859
0.972
0.939
0.888
0.976
1.018
0.986
1.798
0.976
0.913
37
3.46
ROIC%
3.60
5.03
7.35
5.48
7.49
7.95
10.56
7.80
4.94
3.82
17.97
7.80
6.41
60
2.47
Return on equity%
20.46
18.02
18.86
20.88
17.94
20.09
20.49
20.37
18.13
17.32
28.75
20.09
19.48
12
27.65
Return on assets%
13.98
11.14
11.50
9.45
11.05
9.40
8.45
6.62
5.26
3.16
13.68
6.62
9.43
70
172.01
EPS¥
210.99
229.10
242.40
238.57
254.44
225.38
198.05
179.85
177.01
175.88
191.86
(7.12%)
(3.02%)
—
20.63
EPS growth%
26.68
24.52
22.71
23.00
20.58
20.73
19.07
17.20
19.15
18.28
3.12
19.07
20.65
13
130.33
Bookvalue per sh¥
53.74
49.25
48.96
42.69
42.60
37.64
39.71
35.72
34.89
35.14
185.96
(3.78%)
(3.59%)
—
229.22
FCF per share¥
126.24
121.69
116.40
120.18
125.72
131.00
131.13
137.38
146.56
135.93
325.13
1.57%
0.51%
—
308.03
Dividend per sh¥
88.68
95.66
97.53
98.08
96.25
90.70
88.49
81.67
81.48
84.85
185.48
(2.49%)
(0.93%)
—
24.38
Div yield (avg)%
5.77
5.90
7.98
8.09
8.34
7.87
9.23
11.35
11.97
11.85
22.30
11.35
8.22
30
29.74
Payout ratio%
20.02
17.93
20.29
21.75
22.31
21.38
21.18
21.78
21.57
23.36
27.73
21.57
21.48
34
12.48
Shares (diluted)M
18.17
20.21
20.88
21.15
21.80
22.90
24.58
23.75
26.15
25.14
12.48
2.90%
3.96%
37
24.98
Buyback yield%
8.82
7.15
5.81
3.57
1.54
0.40
0.40
0.40
1.35
2.27
10.46
0.40
1.90
26
0.235
D/E ratiox
2.054
2.412
2.607
2.865
2.892
3.364
3.466
3.787
3.828
4.411
0.367
3.787
3.128
55
18.20
Enterprise value¥B
15.66
16.29
15.63
14.81
14.11
13.68
14.23
12.88
11.65
10.97
1.746
(4.92%)
(3.25%)
92
4.951
LT debt¥B
20.07
20.51
22.55
25.22
28.52
32.01
37.52
39.95
43.77
52.02
8.740
12.77%
9.50%
68
Revenue
¥16.21B
6.77%
1.00×
Cost of revenue
¥8.727B
6.86%
1.01×
Operating expenses
¥3.322B
6.61%
0.98×
Property and equipment
18.07%
Goodwill & intangibles
17.75%
Cash and investments
14.61%
Spread over hurdle
16.28%