1.141
Revenue¥B
11.21
11.49
12.13
12.53
13.15
13.54
13.78
14.20
14.99
15.18
1.223
2.91%
3.34%
70
6.59
Revenue growth%
10.99
8.69
6.50
6.36
7.36
9.36
9.91
7.99
8.52
10.85
7.68
9.36
8.61
18
10.05
Gross margin%
14.17
17.04
15.47
13.83
13.01
14.45
13.12
14.41
15.88
13.09
9.20
14.41
14.29
80
29.19
Operating margin%
8.29
5.87
8.13
11.08
10.24
12.78
13.49
13.97
13.72
16.09
11.00
13.72
11.93
91
25.67
Net margin%
27.17
26.69
25.50
23.85
22.57
22.16
21.23
23.27
22.83
23.90
6.27
22.83
23.56
48
7.524
P/E ratio (avg)x
31.55
30.78
34.72
39.91
44.17
49.05
47.58
45.19
44.54
42.43
36.14
45.19
43.30
59
24.39
EV/EBITx
15.05
14.80
15.82
17.23
17.11
18.89
21.02
24.74
29.01
29.58
26.58
24.74
18.06
74
15.14
FCF yield (avg)%
1.74
0.40
0.40
0.64
0.40
0.40
1.76
2.45
0.40
2.02
29.29
1.76
0.52
59
7.48
FCF margin%
13.24
12.98
15.37
14.72
12.37
10.58
9.18
11.02
10.44
12.27
19.34
10.58
12.32
17
1.118
FCF / Net incomex
1.796
1.676
1.881
2.052
2.334
2.544
2.772
2.607
2.883
2.641
0.680
2.641
2.439
76
7.75
ROIC%
7.86
10.37
10.56
12.58
12.48
13.50
13.19
14.48
14.23
16.69
14.62
14.23
12.89
69
7.63
Return on equity%
31.36
33.08
32.24
29.58
32.31
32.67
31.15
32.31
29.49
28.29
11.98
31.15
31.80
41
15.24
Return on assets%
17.70
18.13
20.71
23.25
24.60
27.48
28.90
31.34
30.34
33.26
6.71
30.34
26.04
43
96.00
EPS¥
149.26
157.04
164.51
187.07
213.36
237.17
220.37
229.20
208.97
225.85
106.65
1.14%
3.59%
—
11.83
EPS growth%
18.55
18.62
20.56
21.22
23.02
22.51
22.96
21.49
19.01
18.54
28.03
21.49
20.89
9
416.07
Bookvalue per sh¥
300.38
269.91
263.72
235.52
237.17
219.04
226.43
247.36
225.50
231.90
93.92
(0.45%)
(3.31%)
—
373.17
FCF per share¥
165.58
173.62
193.70
209.43
228.06
250.81
239.33
229.49
233.20
262.22
271.83
2.83%
4.43%
—
69.96
Dividend per sh¥
260.04
262.18
237.47
229.52
237.15
238.86
261.55
260.82
236.92
248.96
276.62
0.98%
0.41%
—
29.25
Div yield (avg)%
4.84
3.83
6.83
9.39
10.45
8.68
9.51
7.76
6.03
4.44
15.28
7.76
7.30
83
29.35
Payout ratio%
21.64
20.17
22.93
24.29
27.09
26.83
24.63
21.99
19.28
17.11
2.95
21.99
22.46
69
26.48
Shares (diluted)M
35.09
37.60
38.95
42.68
43.35
48.79
47.11
49.31
59.18
69.60
27.01
9.93%
8.71%
94
5.94
Buyback yield%
16.22
15.53
15.02
16.10
13.99
14.44
15.02
12.59
10.30
11.48
17.08
12.59
14.73
90
1.366
D/E ratiox
0.891
0.966
1.021
1.045
1.016
1.102
1.222
1.225
1.227
1.196
1.134
1.222
1.074
7
5.189
Enterprise value¥B
20.66
23.04
23.00
22.56
24.60
29.54
33.83
39.99
39.23
44.01
11.22
12.34%
9.34%
24
13.50
LT debt¥B
14.92
13.33
14.23
14.44
12.44
12.96
13.51
13.88
13.42
12.10
4.232
(0.55%)
(1.51%)
56
Revenue
¥15.18B
3.34%
1.00×
Cost of revenue
¥9.010B
3.06%
0.97×
Operating expenses
¥3.331B
4.29%
1.10×
Goodwill & intangibles
19.27%
Property and equipment
14.15%
Spread over hurdle
49.66%