6.114
Revenue¥B
10.39
10.83
11.13
11.83
12.40
13.09
13.90
14.29
14.63
15.46
6.553
4.51%
4.68%
30
7.62
Revenue growth%
9.99
7.37
9.55
12.30
14.05
12.03
12.20
11.21
8.72
9.34
24.57
11.21
10.60
44
11.00
Gross margin%
14.15
11.77
14.54
13.05
11.54
13.35
14.22
12.79
11.40
10.36
10.91
12.79
12.92
9
4.40
Operating margin%
28.69
31.06
28.24
29.99
32.74
32.01
32.64
29.97
30.48
32.45
18.14
32.01
30.77
44
2.72
Net margin%
11.17
9.58
12.56
11.69
14.24
14.80
12.68
12.81
12.65
13.45
21.16
12.81
12.67
29
24.22
P/E ratio (avg)x
28.77
30.71
33.34
33.16
33.52
36.43
36.78
37.24
40.78
38.44
12.62
37.24
34.98
93
14.31
EV/EBITx
29.15
33.82
37.32
40.50
46.24
53.40
61.50
73.31
76.16
87.08
15.39
73.31
49.82
88
12.13
FCF yield (avg)%
16.08
16.96
19.93
19.22
18.98
18.32
20.39
19.52
22.08
21.36
20.85
20.39
19.37
37
26.16
FCF margin%
28.97
28.79
30.08
29.65
27.61
25.39
24.70
25.45
23.04
24.62
24.53
24.70
26.53
46
1.261
FCF / Net incomex
1.750
1.832
1.820
1.814
2.069
2.150
2.413
2.727
2.670
2.853
1.537
2.670
2.110
51
7.12
ROIC%
14.28
12.16
14.91
13.29
15.87
17.05
19.37
17.92
15.19
17.35
19.55
17.35
15.53
12
8.87
Return on equity%
18.56
16.59
15.55
13.85
11.40
8.64
9.46
10.55
10.01
9.29
14.03
9.46
10.97
62
8.08
Return on assets%
21.62
21.10
20.74
23.62
23.37
24.44
26.96
25.76
27.43
26.77
5.43
26.77
24.03
14
29.93
EPS¥
256.11
261.83
257.59
284.23
256.16
264.49
253.33
273.60
269.71
269.37
31.58
1.01%
1.52%
—
4.38
EPS growth%
18.42
20.45
19.78
21.09
23.53
24.15
24.19
25.34
27.93
28.90
3.20
25.34
23.84
32
164.18
Bookvalue per sh¥
103.67
97.00
95.89
92.99
88.13
97.83
93.89
97.70
106.27
111.46
133.33
4.81%
1.41%
—
56.70
FCF per share¥
65.25
67.94
65.23
69.66
74.80
74.42
73.21
67.33
75.62
87.40
152.07
3.16%
3.54%
—
163.37
Dividend per sh¥
85.26
88.15
96.36
103.60
99.93
100.15
107.50
105.17
118.59
136.68
34.99
6.47%
4.46%
—
26.58
Div yield (avg)%
15.69
17.96
18.23
20.55
21.22
19.60
17.34
17.85
14.93
15.80
24.81
17.34
17.90
88
23.65
Payout ratio%
31.24
33.42
34.74
36.04
35.60
34.42
35.20
37.88
39.37
37.08
2.95
37.08
35.40
54
38.98
Shares (diluted)M
42.40
42.43
44.94
48.19
53.70
55.32
57.20
57.05
67.94
75.49
39.01
7.05%
7.65%
77
9.14
Buyback yield%
2.65
0.91
0.97
3.86
5.47
3.99
3.00
0.58
0.61
1.28
15.01
1.28
1.96
53
0.926
D/E ratiox
1.518
1.803
2.142
2.569
3.076
3.423
4.130
4.816
4.852
5.398
0.604
4.816
3.249
12
9.702
Enterprise value¥B
12.02
11.50
12.76
13.56
13.68
12.79
13.73
15.56
17.10
16.16
6.090
3.39%
3.51%
85
4.098
LT debt¥B
3.886
4.105
4.784
4.561
4.334
4.454
4.506
4.364
4.919
5.575
3.571
5.17%
4.99%
90
Revenue
¥15.46B
4.68%
1.00×
Cost of revenue
¥9.830B
4.62%
0.99×
Operating expenses
¥2.570B
5.17%
1.05×
Cash and investments
17.85%
Property and equipment
16.56%
Spread over hurdle
16.32%