22.61
Revenue¥B
19.52
20.23
21.18
21.45
22.39
22.71
23.71
23.93
24.49
24.59
24.22
1.89%
2.86%
19
5.49
Revenue growth%
26.20
25.11
27.17
25.12
26.52
29.06
27.93
28.44
30.86
28.84
15.41
28.84
27.55
35
6.22
Gross margin%
15.13
14.82
14.34
12.42
14.71
12.20
10.01
8.40
9.72
9.02
3.54
9.72
12.31
30
2.23
Operating margin%
12.34
12.58
10.60
13.46
14.95
14.49
12.70
10.99
11.37
14.16
23.54
12.70
12.64
49
16.60
Net margin%
20.04
19.25
22.04
22.15
20.00
17.31
20.06
22.43
23.30
20.63
8.81
20.63
20.34
87
28.17
P/E ratio (avg)x
6.723
6.551
6.048
5.446
5.917
5.150
4.605
4.894
4.461
4.026
7.650
4.605
5.298
9
13.02
EV/EBITx
26.39
23.89
23.95
24.73
23.07
25.94
24.04
23.52
24.63
23.52
19.13
24.04
24.00
81
13.13
FCF yield (avg)%
14.99
13.26
15.14
16.48
13.86
14.90
12.30
14.33
16.10
15.52
10.25
14.90
14.95
66
11.03
FCF margin%
19.36
19.60
19.58
20.15
20.49
22.17
19.54
19.78
20.49
21.83
16.15
20.49
19.97
86
0.758
FCF / Net incomex
1.116
1.300
1.439
1.514
1.515
1.589
1.683
1.941
1.889
2.164
1.462
1.889
1.552
62
29.39
ROIC%
9.51
10.76
8.06
6.28
5.35
3.32
2.65
3.97
1.84
3.62
14.21
3.32
4.66
55
2.53
Return on equity%
15.10
13.28
12.57
11.13
13.83
10.83
12.80
10.04
9.08
9.76
4.88
10.04
11.85
10
7.61
Return on assets%
16.37
14.98
14.60
12.12
13.88
11.26
13.45
11.62
14.03
16.03
6.52
13.45
13.96
7
138.47
EPS¥
130.32
133.75
125.16
114.91
125.62
118.04
103.30
113.07
100.11
101.66
155.08
(4.14%)
(3.03%)
—
16.35
EPS growth%
2.74
4.84
2.11
1.79
4.25
3.66
4.75
6.69
9.61
12.49
17.79
6.69
4.50
67
222.49
Bookvalue per sh¥
113.65
114.62
124.15
136.40
142.82
140.49
150.37
144.90
152.05
162.97
225.21
2.68%
3.78%
—
45.36
FCF per share¥
175.23
192.56
225.04
262.08
279.71
291.50
303.43
362.50
372.02
383.74
98.54
6.53%
9.40%
—
107.34
Dividend per sh¥
108.00
126.47
144.60
174.11
195.28
199.11
240.88
292.70
331.09
396.77
118.14
15.23%
14.25%
—
3.63
Div yield (avg)%
6.91
4.49
5.00
4.13
6.26
8.18
6.33
6.06
3.12
0.40
20.81
6.06
5.53
27
23.45
Payout ratio%
7.24
7.64
8.06
10.35
9.70
9.34
6.83
6.22
9.09
7.07
27.20
7.07
7.85
56
89.21
Shares (diluted)M
104.6
116.5
120.7
121.5
116.2
121.0
140.6
145.3
173.3
181.5
89.48
9.34%
5.82%
39
28.81
Buyback yield%
11.95
9.46
7.48
9.97
8.87
11.31
9.12
10.76
13.27
13.32
22.00
11.31
10.36
36
0.576
D/E ratiox
0.265
0.306
0.323
0.332
0.313
0.341
0.324
0.377
0.403
0.424
1.666
0.377
0.328
54
2.537
Enterprise value¥B
27.83
32.03
31.66
34.50
35.23
41.40
40.77
48.12
55.88
62.69
18.78
12.22%
8.61%
60
23.75
LT debt¥B
17.15
15.24
15.07
15.69
16.41
14.48
14.05
11.87
12.50
13.51
18.48
(3.81%)
(3.24%)
76
Revenue
¥24.59B
2.86%
1.00×
Cost of revenue
¥16.71B
2.87%
1.00×
Operating expenses
¥5.145B
3.16%
1.03×
Property and equipment
17.38%
Goodwill & intangibles
15.56%
Spread over hurdle
(3.71%)