12.63
Revenue¥B
9.782
10.38
11.15
11.85
12.94
14.17
14.87
15.90
17.08
18.13
13.92
6.98%
7.32%
77
4.81
Revenue growth%
9.17
10.15
12.58
14.66
13.10
12.63
10.00
9.60
8.02
10.30
6.98
10.00
10.22
31
21.09
Gross margin%
25.22
25.02
27.08
24.16
25.29
26.39
26.98
29.46
31.65
29.97
17.53
29.46
26.68
88
17.43
Operating margin%
9.23
10.95
13.44
14.72
13.69
16.33
16.98
16.57
14.64
16.00
24.19
16.33
14.68
86
23.26
Net margin%
7.60
5.12
4.81
3.78
6.77
3.92
2.14
0.78
2.74
1.79
27.45
2.14
3.85
20
21.57
P/E ratio (avg)x
18.11
17.72
17.82
18.79
19.33
23.19
26.46
31.48
36.50
40.58
12.77
31.48
21.26
26
10.38
EV/EBITx
56.83
57.93
67.12
67.15
74.07
83.08
80.51
89.69
97.33
94.09
13.94
89.69
77.29
16
10.22
FCF yield (avg)%
18.87
20.45
19.48
17.19
17.77
20.23
20.54
17.98
17.95
15.54
19.97
17.98
18.42
86
29.69
FCF margin%
5.59
3.73
0.74
0.40
2.85
2.79
0.61
3.54
4.50
2.40
2.00
2.79
2.82
49
1.163
FCF / Net incomex
0.240
0.246
0.246
0.251
0.246
0.250
0.260
0.243
0.228
0.238
0.755
0.243
0.246
57
23.23
ROIC%
31.61
32.02
33.45
31.84
30.76
32.32
29.40
31.26
29.10
28.57
6.51
29.40
31.44
33
12.25
Return on equity%
23.43
21.13
20.95
18.46
18.78
18.72
20.71
22.61
24.51
26.43
29.31
22.61
21.04
9
28.86
Return on assets%
18.55
16.42
13.87
12.31
14.39
14.37
15.77
13.81
10.89
11.26
15.32
13.81
14.12
84
246.03
EPS¥
591.98
603.91
677.67
693.46
688.18
677.86
721.02
861.98
888.63
1,035
263.53
8.51%
6.70%
—
29.69
EPS growth%
28.66
29.01
29.04
27.68
27.43
25.14
24.89
26.68
24.17
25.56
2.38
25.14
27.05
23
266.87
Bookvalue per sh¥
1,349
1,369
1,402
1,400
1,583
1,893
1,855
1,961
1,909
1,928
341.37
4.03%
5.22%
—
755.64
FCF per share¥
1,104
1,291
1,457
1,496
1,618
1,910
2,230
2,353
2,489
2,719
531.40
10.94%
10.03%
—
519.20
Dividend per sh¥
1,041
1,059
1,183
1,249
1,467
1,695
1,947
2,287
2,518
3,051
250.80
15.78%
11.43%
—
5.65
Div yield (avg)%
20.84
20.23
20.90
20.33
19.38
17.36
14.48
13.63
14.62
13.86
20.36
14.48
18.37
66
16.67
Payout ratio%
11.57
12.22
11.14
12.55
12.44
10.61
11.44
9.29
10.32
13.01
25.67
10.61
11.50
8
13.40
Shares (diluted)M
19.89
19.52
23.15
27.69
30.93
32.84
37.48
43.10
49.83
59.31
13.39
13.91%
12.01%
61
22.22
Buyback yield%
13.58
14.32
12.87
14.05
16.44
18.72
18.81
17.52
19.87
20.58
26.68
18.81
16.98
33
1.100
D/E ratiox
1.114
1.229
1.354
1.330
1.305
1.384
1.620
1.589
1.791
2.115
0.993
1.620
1.369
9
19.94
Enterprise value¥B
12.64
12.80
11.03
11.42
10.25
9.289
8.863
8.647
7.924
8.276
4.673
(4.20%)
(4.70%)
57
4.214
LT debt¥B
14.29
15.55
15.14
13.18
13.31
12.80
11.93
12.65
12.65
12.46
14.48
(1.32%)
(2.73%)
23
Revenue
¥18.13B
7.32%
1.00×
Cost of revenue
¥12.12B
7.23%
0.99×
Operating expenses
¥3.101B
8.45%
1.11×
Property and equipment
18.59%
Cash and investments
15.04%
Spread over hurdle
18.73%