44.17
Revenue¥B
20.17
21.89
23.12
24.83
26.92
29.14
31.93
33.72
37.26
39.33
47.81
7.88%
7.93%
57
12.47
Revenue growth%
21.62
22.58
23.78
23.97
25.48
27.46
27.53
24.73
22.87
23.40
20.31
24.73
23.88
16
9.85
Gross margin%
19.60
20.48
23.20
23.76
23.10
24.58
23.34
25.51
25.00
27.38
19.77
25.00
23.55
45
18.19
Operating margin%
14.70
15.71
14.55
15.64
13.50
12.88
14.70
17.15
19.86
17.78
22.10
17.15
15.17
49
4.51
Net margin%
7.31
9.95
11.40
13.33
15.71
18.31
18.11
17.47
17.70
15.69
29.19
17.70
15.70
7
24.39
P/E ratio (avg)x
11.32
12.85
14.08
14.31
16.54
17.13
16.71
16.99
20.41
24.38
19.28
17.13
16.63
51
26.62
EV/EBITx
38.66
37.41
39.33
38.54
41.74
40.87
41.40
45.41
43.94
46.03
20.36
43.94
41.13
20
14.94
FCF yield (avg)%
22.73
20.86
20.22
19.71
17.72
18.70
18.03
18.02
20.18
22.60
27.87
18.70
19.95
65
22.38
FCF margin%
5.18
2.53
0.40
0.40
1.75
2.27
4.01
3.02
0.80
0.97
5.75
2.27
2.01
78
0.302
FCF / Net incomex
0.687
0.639
0.717
0.706
0.783
0.767
0.785
0.732
0.687
0.653
1.685
0.732
0.712
91
4.18
ROIC%
5.52
4.46
5.76
3.88
5.57
4.31
7.05
6.87
8.77
8.03
16.58
7.05
5.66
58
26.42
Return on equity%
4.22
6.73
8.06
6.22
7.30
9.24
7.88
10.05
11.33
10.63
27.65
10.05
7.97
21
28.21
Return on assets%
25.20
25.06
24.73
26.43
25.52
24.95
22.00
22.25
25.19
27.19
15.58
24.95
25.13
48
37.43
EPS¥
207.60
217.07
223.10
251.33
300.86
311.73
315.16
369.78
430.32
468.56
38.45
9.26%
9.45%
—
27.01
EPS growth%
1.66
0.40
3.38
1.54
3.37
3.01
0.40
2.95
0.40
0.40
22.40
0.40
1.60
87
164.07
Bookvalue per sh¥
157.39
160.22
183.29
206.65
203.25
196.62
201.72
190.24
221.72
243.20
31.17
3.65%
5.12%
—
151.42
FCF per share¥
110.74
117.19
116.13
115.28
119.51
128.37
139.18
127.89
125.30
119.87
63.43
0.06%
(0.43%)
—
168.10
Dividend per sh¥
178.76
190.83
227.40
220.92
258.91
294.10
315.58
355.56
394.30
403.43
72.51
9.28%
10.27%
—
25.91
Div yield (avg)%
15.25
17.08
15.63
13.52
10.70
11.39
11.16
9.22
8.69
8.43
29.02
9.22
11.28
43
10.98
Payout ratio%
22.88
20.78
21.90
24.48
27.04
28.35
29.19
29.90
32.18
32.45
16.42
29.90
27.69
40
205.7
Shares (diluted)M
200.4
178.1
190.1
192.9
180.6
177.3
188.4
197.5
213.4
204.0
207.0
2.46%
0.46%
78
17.07
Buyback yield%
4.78
7.41
6.15
4.18
7.17
5.00
5.41
3.56
5.60
3.79
17.96
5.00
5.20
57
1.672
D/E ratiox
1.903
1.903
1.934
2.175
2.279
2.500
2.882
3.416
3.813
4.045
0.280
3.416
2.389
72
17.00
Enterprise value¥B
33.68
31.11
29.48
31.21
34.38
37.38
33.04
35.77
33.12
29.90
14.10
(2.75%)
(1.54%)
33
6.536
LT debt¥B
8.287
7.351
7.371
6.644
6.666
5.738
5.540
5.973
5.185
5.601
22.20
(3.42%)
(4.64%)
68
Revenue
¥39.33B
7.93%
1.00×
Cost of revenue
¥18.97B
7.51%
0.96×
Operating expenses
¥9.107B
8.25%
1.03×
Goodwill & intangibles
15.84%
Property and equipment
14.22%
Return on capital
151.66%
Spread over hurdle
145.78%