142.0
Revenue¥B
199.5
204.4
211.4
210.0
209.6
215.0
222.2
220.7
224.6
149.3
150.5
1.35%
1.15%
12
23.55
Revenue growth%
3.64
6.29
4.66
6.22
4.41
5.38
6.76
9.42
11.57
5.35
27.06
6.76
6.26
54
18.21
Gross margin%
14.94
14.85
15.48
12.70
11.85
13.23
14.32
13.42
12.44
27.68
24.75
13.23
13.87
13
9.17
Operating margin%
24.49
24.59
27.39
26.18
28.74
27.03
26.85
26.89
26.46
24.63
5.43
26.89
26.66
26
10.92
Net margin%
15.39
16.04
14.40
15.65
12.65
10.42
12.56
11.22
9.23
18.61
12.71
11.22
13.03
90
15.09
P/E ratio (avg)x
42.66
45.08
51.01
57.28
65.57
74.30
69.85
68.75
79.61
24.84
24.94
69.85
61.42
93
9.259
EV/EBITx
18.71
18.77
17.91
20.23
19.16
18.47
17.46
19.41
19.97
29.81
18.73
19.16
18.74
7
7.32
FCF yield (avg)%
24.06
22.08
19.83
19.37
18.70
16.43
17.22
16.61
14.48
5.69
23.83
16.61
19.03
46
18.84
FCF margin%
6.05
5.01
3.66
1.58
2.39
4.93
2.47
0.40
0.40
25.25
18.56
2.39
3.07
84
0.309
FCF / Net incomex
1.364
1.248
1.298
1.452
1.460
1.617
1.540
1.648
1.751
1.444
1.589
1.617
1.465
81
15.82
ROIC%
1.37
1.79
3.99
3.80
3.54
2.50
0.96
3.57
1.82
11.85
9.53
2.50
3.02
36
7.26
Return on equity%
28.58
25.85
28.51
27.45
28.36
27.43
27.73
25.53
27.18
28.27
3.12
27.43
27.44
56
12.26
Return on assets%
20.31
19.02
17.14
17.07
17.95
17.33
15.24
14.11
16.96
20.05
26.02
16.96
17.24
37
271.94
EPS¥
349.96
406.27
386.46
410.52
404.64
461.79
495.31
504.39
484.79
286.25
311.86
3.38%
3.38%
—
9.26
EPS growth%
25.56
26.14
26.88
29.87
27.90
29.60
28.20
26.69
26.50
6.46
28.81
27.90
26.79
41
752.67
Bookvalue per sh¥
1,157
1,242
1,287
1,378
1,407
1,617
1,761
1,812
1,758
585.08
165.03
4.99%
5.45%
—
616.64
FCF per share¥
458.61
469.46
482.02
419.37
422.15
370.49
316.54
269.67
233.56
460.02
899.57
(11.05%)
(6.21%)
—
668.28
Dividend per sh¥
1,056
1,232
1,402
1,552
1,833
1,964
2,156
2,487
2,889
940.69
336.75
13.23%
10.85%
—
5.09
Div yield (avg)%
11.72
12.49
10.53
10.44
11.97
9.78
8.42
8.98
9.89
2.48
14.01
9.78
10.17
15
5.21
Payout ratio%
0.43
2.68
5.23
7.91
10.50
12.46
12.41
10.62
11.68
7.99
29.33
11.68
9.21
57
75.87
Shares (diluted)M
80.22
85.36
82.82
81.01
83.71
86.61
78.65
75.29
81.39
76.63
73.73
0.09%
0.63%
81
24.01
Buyback yield%
15.05
16.88
15.39
15.77
17.02
16.77
14.66
16.80
14.48
10.20
10.85
16.77
15.66
21
0.645
D/E ratiox
1.609
1.538
1.533
1.455
1.459
1.585
1.633
1.522
1.396
0.514
1.316
1.522
1.535
52
22.99
Enterprise value¥B
76.64
70.64
69.14
67.92
63.03
60.02
67.56
69.48
76.78
137.3
206.7
2.48%
1.95%
73
195.2
LT debt¥B
55.23
54.16
62.78
62.96
64.33
77.62
91.29
110.2
128.8
95.22
90.73
15.38%
10.61%
53
Revenue
¥224.6B
1.15%
1.00×
Cost of revenue
¥103.5B
1.44%
1.03×
Operating expenses
¥51.25B
1.11%
1.00×
Property and equipment
17.22%
Goodwill & intangibles
16.41%
Return on capital
212.45%
Spread over hurdle
204.67%