5.814
Revenue¥B
17.51
18.06
18.87
19.69
20.29
20.75
21.83
22.36
22.53
23.38
6.371
2.88%
2.99%
11
4.05
Revenue growth%
5.89
8.05
9.96
10.98
8.37
6.11
7.45
6.43
9.12
10.62
8.27
7.45
8.21
45
3.34
Gross margin%
19.34
20.05
17.82
20.12
20.06
20.96
23.80
21.40
23.94
23.74
24.91
23.74
20.54
64
2.13
Operating margin%
22.17
22.24
20.17
20.76
20.23
22.58
21.16
23.60
21.65
19.41
28.68
21.65
21.40
82
11.71
Net margin%
19.67
19.14
16.29
18.66
20.33
20.30
20.24
20.90
18.85
21.23
4.91
20.30
19.95
45
34.69
P/E ratio (avg)x
17.96
19.68
21.34
24.36
28.32
28.61
33.74
35.09
39.75
38.12
18.40
35.09
28.46
26
24.85
EV/EBITx
48.32
56.47
56.52
59.45
59.39
61.08
58.09
57.56
57.33
61.89
37.26
58.09
57.83
94
5.66
FCF yield (avg)%
5.68
3.54
0.83
2.83
2.24
3.71
5.04
6.97
4.86
4.26
10.63
4.86
3.99
22
9.65
FCF margin%
17.38
20.07
19.35
20.95
20.62
19.99
17.33
15.46
15.72
17.96
8.24
17.33
18.66
77
0.265
FCF / Net incomex
1.523
1.622
1.684
1.682
1.725
1.742
1.587
1.536
1.355
1.385
0.555
1.536
1.605
7
15.78
ROIC%
24.42
25.51
26.74
29.03
29.44
29.45
27.58
24.76
22.07
19.92
20.08
24.76
26.13
44
22.74
Return on equity%
27.87
27.94
30.38
28.51
28.19
27.04
25.36
28.32
27.84
29.67
16.58
27.84
28.07
17
29.51
Return on assets%
20.56
17.70
14.74
17.13
18.66
17.87
18.24
17.00
17.95
18.73
9.94
17.95
17.91
92
164.07
EPS¥
149.85
161.52
169.19
189.59
205.70
208.98
223.32
242.14
242.85
232.69
171.26
2.50%
4.48%
—
13.23
EPS growth%
18.29
21.10
20.39
18.73
19.16
21.95
21.63
24.47
26.37
23.69
17.84
23.69
21.37
73
143.74
Bookvalue per sh¥
75.65
70.44
70.57
65.19
69.04
69.28
74.01
68.00
65.09
61.14
41.42
(2.40%)
(2.20%)
—
77.99
FCF per share¥
164.54
154.64
157.25
135.52
138.26
122.58
109.67
114.61
117.84
122.51
70.63
(2.39%)
(2.30%)
—
91.43
Dividend per sh¥
124.41
116.90
124.57
120.55
121.24
121.44
128.45
112.28
97.73
104.36
184.42
(2.95%)
(1.18%)
—
9.19
Div yield (avg)%
1.14
2.08
4.10
5.29
4.75
6.75
7.77
8.87
6.83
4.60
18.68
6.83
5.02
19
23.86
Payout ratio%
10.19
7.43
5.01
3.69
4.25
2.46
0.40
1.18
0.40
0.40
3.99
0.40
3.08
10
55.53
Shares (diluted)M
77.49
77.52
82.71
86.53
95.02
104.4
120.0
117.3
117.6
120.9
54.88
4.93%
5.33%
43
9.88
Buyback yield%
17.69
16.76
15.12
13.52
14.07
13.91
15.36
13.34
13.29
13.24
28.39
13.34
13.99
17
0.271
D/E ratiox
1.086
1.143
1.088
1.145
1.243
1.356
1.178
1.035
0.955
0.928
0.228
1.035
1.116
23
1.818
Enterprise value¥B
16.51
17.44
17.57
15.84
13.66
13.14
13.33
12.78
11.72
11.76
8.192
(2.95%)
(2.97%)
54
10.42
LT debt¥B
21.88
25.81
31.09
30.36
29.79
30.17
31.73
37.14
44.32
47.39
4.162
9.73%
8.00%
86
Revenue
¥23.38B
2.99%
1.00×
Cost of revenue
¥13.26B
3.52%
1.05×
Operating expenses
¥5.305B
2.45%
0.95×
Property and equipment
19.22%
Goodwill & intangibles
18.11%
Spread over hurdle
(2.68%)