54.51
Revenue¥B
62.48
64.60
66.10
67.60
69.91
72.26
74.66
75.75
77.38
78.18
56.68
2.26%
2.52%
61
6.97
Revenue growth%
4.72
6.06
5.64
6.86
9.15
8.76
6.85
8.79
8.29
7.35
6.82
8.29
7.11
33
22.08
Gross margin%
12.82
11.90
11.67
14.36
13.38
16.28
13.53
14.76
11.88
11.51
13.66
13.53
13.10
29
10.87
Operating margin%
22.66
22.04
19.31
18.89
17.85
16.17
16.20
15.66
14.28
13.87
16.77
15.66
17.03
61
12.17
Net margin%
22.47
23.72
22.49
25.24
27.39
30.39
28.93
27.92
25.02
24.16
18.51
27.92
25.13
71
14.96
P/E ratio (avg)x
13.36
13.86
13.48
13.72
14.90
14.89
14.65
16.57
15.83
17.57
32.20
15.83
14.77
78
35.11
EV/EBITx
11.26
12.02
11.75
12.69
13.02
14.26
14.02
12.99
14.07
14.70
17.99
14.07
13.01
81
15.87
FCF yield (avg)%
8.45
8.12
7.34
8.42
8.83
6.17
6.32
3.70
6.40
4.63
11.06
6.17
6.87
39
9.59
FCF margin%
26.65
26.99
24.33
23.64
25.54
24.28
25.62
26.19
28.65
25.96
13.12
25.96
25.79
95
0.343
FCF / Net incomex
0.632
0.686
0.781
0.733
0.763
0.842
0.884
0.851
0.892
0.814
1.002
0.851
0.797
49
9.61
ROIC%
10.56
13.44
14.54
12.17
12.16
11.88
13.09
12.78
14.23
16.75
8.85
13.09
12.93
32
24.05
Return on equity%
28.08
26.55
27.29
27.93
29.99
27.82
28.82
30.46
28.64
27.12
16.14
28.64
28.00
77
26.13
Return on assets%
17.00
16.00
15.61
12.98
11.64
11.25
14.00
12.10
11.17
13.38
26.72
12.10
13.18
36
406.18
EPS¥
270.75
295.28
303.76
298.40
316.84
344.39
355.48
414.77
478.85
482.59
452.20
8.78%
7.20%
—
4.73
EPS growth%
10.90
12.86
15.69
15.81
16.25
13.72
13.90
16.72
17.86
18.39
3.26
16.72
15.75
33
196.60
Bookvalue per sh¥
270.50
266.85
313.65
356.12
340.69
389.00
415.67
418.37
413.91
441.62
317.10
5.33%
5.90%
—
74.82
FCF per share¥
291.55
275.81
294.17
283.18
291.52
297.89
300.78
321.35
316.00
334.97
89.01
2.82%
1.96%
—
488.34
Dividend per sh¥
93.92
97.14
95.47
93.60
102.03
96.11
99.36
107.10
109.02
104.57
374.50
0.49%
0.01%
—
6.35
Div yield (avg)%
6.12
6.80
7.78
10.63
11.11
10.78
9.23
9.51
12.41
10.42
13.77
10.42
9.97
19
7.24
Payout ratio%
32.98
31.53
30.23
29.05
27.07
25.35
28.14
27.01
28.00
25.32
14.00
27.01
28.07
59
151.0
Shares (diluted)M
141.0
146.9
144.2
154.1
144.7
134.2
127.9
128.6
129.3
119.5
148.5
(3.75%)
(2.32%)
65
12.70
Buyback yield%
26.50
29.41
28.21
29.63
29.31
28.06
26.97
26.74
27.05
28.57
9.42
27.05
28.14
49
0.104
D/E ratiox
1.270
1.167
1.160
1.042
0.938
0.876
0.916
0.938
1.043
1.085
1.013
0.938
1.043
74
3.716
Enterprise value¥B
22.57
22.15
23.22
19.86
18.53
19.78
18.85
19.37
18.66
18.84
30.78
0.34%
(2.96%)
9
48.74
LT debt¥B
32.74
35.15
38.50
37.17
41.87
43.03
46.09
45.90
50.66
55.87
39.52
5.94%
5.56%
66
Revenue
¥78.18B
2.52%
1.00×
Cost of revenue
¥51.40B
2.57%
1.00×
Operating expenses
¥9.981B
2.17%
0.97×
Property and equipment
17.12%
Cash and investments
15.55%
Spread over hurdle
19.74%