19.39
Revenue¥B
17.82
19.06
20.28
21.31
23.32
25.47
27.43
29.25
31.08
19.94
22.03
7.84%
7.14%
79
8.19
Revenue growth%
20.36
22.71
21.68
23.70
25.11
22.60
24.19
23.55
26.39
4.76
12.70
24.19
23.13
90
17.70
Gross margin%
31.10
33.38
35.85
37.74
35.99
34.47
33.76
32.42
32.49
27.26
15.56
33.76
33.57
62
11.25
Operating margin%
15.24
17.30
16.39
18.65
16.77
17.50
15.47
17.20
17.37
16.19
16.75
17.20
16.98
91
6.25
Net margin%
17.01
14.81
15.28
15.04
14.94
17.37
15.69
18.36
17.94
20.45
10.77
17.37
16.35
74
6.108
P/E ratio (avg)x
19.22
18.16
18.77
20.03
21.74
21.86
21.82
19.35
21.06
18.05
17.75
21.74
20.09
51
15.76
EV/EBITx
37.55
39.02
37.04
35.85
33.15
35.23
33.01
35.77
37.12
12.75
11.16
35.23
36.45
38
16.12
FCF yield (avg)%
19.91
20.91
20.95
23.44
25.99
24.59
22.90
23.05
23.01
20.04
7.57
23.05
22.96
29
19.64
FCF margin%
17.54
16.29
15.29
16.83
16.15
13.37
14.01
13.45
15.98
23.70
18.52
14.01
15.63
12
1.759
FCF / Net incomex
2.740
3.005
3.295
3.401
3.233
3.035
3.126
3.148
3.258
0.303
0.205
3.148
3.137
37
28.73
ROIC%
20.32
23.19
22.35
25.18
24.05
23.46
23.78
25.68
27.94
6.48
10.92
24.05
23.62
73
15.02
Return on equity%
26.56
26.08
23.98
22.99
23.35
25.09
25.90
27.85
29.80
24.36
26.06
25.90
25.99
69
14.51
Return on assets%
20.20
22.16
21.08
21.93
19.21
21.27
18.90
17.05
14.31
22.07
13.54
18.90
19.70
54
43.18
EPS¥
94.93
103.30
98.98
109.91
119.71
130.19
146.14
140.54
129.42
48.05
53.34
3.32%
3.87%
—
25.10
EPS growth%
24.14
21.21
18.69
18.42
19.40
19.77
21.61
21.60
23.32
8.52
13.38
21.60
21.20
71
79.41
Bookvalue per sh¥
52.71
56.49
62.28
59.61
64.10
73.66
71.55
72.21
71.89
53.00
147.86
3.82%
5.03%
—
63.52
FCF per share¥
224.91
236.12
258.04
241.27
249.70
237.50
274.49
265.65
279.93
82.74
158.01
3.02%
4.98%
—
94.37
Dividend per sh¥
132.91
137.47
154.34
156.59
161.96
159.53
174.21
172.75
177.40
26.76
115.04
2.53%
3.68%
—
15.34
Div yield (avg)%
8.72
7.78
10.30
8.88
10.65
10.84
13.32
11.18
13.12
11.56
4.90
11.18
10.74
7
11.90
Payout ratio%
21.69
19.44
20.76
18.57
18.66
21.46
24.01
21.91
20.50
4.39
2.73
21.46
21.11
56
41.00
Shares (diluted)M
51.00
47.82
49.00
52.78
57.52
61.14
56.83
59.64
62.63
41.04
40.71
3.48%
2.11%
80
14.18
Buyback yield%
31.82
30.76
28.99
28.22
29.48
27.85
25.66
24.21
22.51
2.32
4.89
25.66
28.60
13
1.509
D/E ratiox
1.735
1.655
1.733
1.706
1.577
1.790
1.792
1.691
1.716
0.889
0.980
1.716
1.711
71
16.75
Enterprise value¥B
29.97
34.95
38.94
39.24
40.94
47.96
50.79
51.60
61.68
6.083
9.865
9.47%
9.47%
13
8.251
LT debt¥B
17.78
18.53
19.81
22.69
23.83
24.76
23.28
23.02
22.62
20.41
16.43
(0.06%)
2.02%
88
Revenue
¥31.08B
7.14%
1.00×
Cost of revenue
¥17.44B
7.11%
1.00×
Operating expenses
¥3.510B
8.12%
1.10×
Property and equipment
19.05%
Goodwill & intangibles
16.26%
Spread over hurdle
76.75%