10.27
Revenue¥B
44.75
44.76
44.74
45.18
44.78
44.37
44.49
45.69
45.74
46.69
11.37
0.84%
0.49%
61
17.27
Revenue growth%
23.26
22.74
20.22
22.74
20.51
21.64
21.48
22.75
23.10
20.62
25.06
21.64
22.19
77
2.76
Gross margin%
20.18
19.60
18.29
15.47
15.02
16.08
17.25
16.28
14.53
16.47
13.50
16.28
16.37
62
13.08
Operating margin%
10.46
11.32
12.77
11.11
13.54
13.21
11.37
14.17
13.70
10.86
5.07
13.21
12.07
64
10.16
Net margin%
16.86
17.05
14.06
13.55
12.22
12.56
11.36
12.85
14.83
12.50
24.71
12.56
13.20
37
19.79
P/E ratio (avg)x
60.12
64.85
66.51
77.99
76.21
78.14
76.78
77.94
90.31
96.17
9.627
78.14
77.36
82
22.29
EV/EBITx
11.97
12.01
13.07
14.39
12.96
12.79
11.84
12.09
12.23
11.91
26.62
12.09
12.16
94
11.17
FCF yield (avg)%
17.26
16.26
18.13
15.78
17.36
17.91
19.44
19.75
18.19
19.87
17.10
19.44
18.02
44
29.43
FCF margin%
21.57
21.19
22.98
25.91
26.47
28.47
25.72
24.28
23.95
24.18
11.99
24.28
24.23
63
1.631
FCF / Net incomex
1.156
1.254
1.321
1.295
1.321
1.183
1.293
1.440
1.530
1.548
0.344
1.440
1.308
63
9.01
ROIC%
15.12
14.56
13.88
14.59
16.05
13.58
14.11
14.46
15.45
17.68
26.98
14.46
14.57
51
10.65
Return on equity%
12.48
13.24
16.18
18.76
20.83
19.96
17.45
19.39
19.60
20.69
21.92
19.60
19.07
51
4.13
Return on assets%
19.36
18.56
16.49
14.17
14.51
15.75
14.94
16.47
14.56
16.82
2.14
15.75
16.11
5
3,146
EPS¥
4,435
5,139
5,152
5,866
6,466
6,728
6,740
7,939
8,169
7,944
3,477
4.20%
5.81%
—
19.64
EPS growth%
11.27
12.39
11.79
8.85
9.01
10.73
12.39
9.95
12.91
14.73
12.58
12.39
11.53
90
2,651
Bookvalue per sh¥
3,941
4,265
3,979
3,867
4,137
4,490
4,422
5,098
5,157
4,976
5,412
3.76%
2.10%
—
771.06
FCF per share¥
3,883
4,519
5,237
5,683
6,453
6,828
7,364
8,395
8,821
9,574
3,848
8.21%
9.23%
—
5,374
Dividend per sh¥
2,400
2,429
2,691
2,435
2,363
2,193
2,131
2,350
2,589
2,600
5,023
1.93%
1.41%
—
8.08
Div yield (avg)%
12.72
13.84
13.87
14.38
14.68
15.74
15.76
17.03
17.79
14.81
22.74
15.76
14.75
28
26.87
Payout ratio%
13.23
12.76
12.43
9.64
11.00
13.99
16.66
15.21
16.09
14.11
28.48
15.21
13.61
72
2.703
Shares (diluted)M
3.689
4.347
5.257
5.432
5.501
5.666
6.657
7.860
9.328
10.00
2.744
12.71%
10.17%
70
15.41
Buyback yield%
13.98
12.05
12.28
10.73
8.00
10.93
11.07
10.08
12.00
14.38
7.96
11.07
11.54
21
0.278
D/E ratiox
1.408
1.287
1.184
1.220
1.219
1.316
1.124
1.179
1.054
1.040
1.252
1.124
1.201
59
22.04
Enterprise value¥B
26.33
25.84
24.50
23.31
23.16
24.18
25.86
28.30
30.86
34.99
8.495
8.60%
2.71%
50
2.514
LT debt¥B
2.228
2.086
2.054
2.290
2.282
2.463
2.301
2.503
2.293
2.427
36.59
1.24%
(0.18%)
16
Revenue
¥46.69B
0.49%
1.00×
Cost of revenue
¥28.93B
0.74%
1.03×
Operating expenses
¥5.574B
(0.04%)
0.95×
Property and equipment
21.80%
Goodwill & intangibles
15.48%
Spread over hurdle
25.26%