70.27
Revenue¥B
36.53
39.85
43.62
46.14
51.04
55.77
60.41
66.67
72.77
77.17
78.48
8.62%
8.55%
46
13.12
Revenue growth%
22.32
20.46
19.39
19.78
21.22
19.27
20.25
22.49
23.62
24.92
4.80
22.49
20.84
88
7.29
Gross margin%
8.05
9.64
7.52
9.71
9.31
11.42
9.39
9.67
8.39
5.70
17.81
9.39
9.35
41
20.97
Operating margin%
24.37
25.99
27.40
24.48
25.04
22.61
23.91
22.69
24.29
25.33
24.71
23.91
24.43
26
5.30
Net margin%
8.30
7.94
10.87
11.79
12.94
14.63
12.05
10.54
9.57
7.54
21.38
10.54
10.70
6
31.21
P/E ratio (avg)x
45.84
43.78
46.33
47.02
49.48
51.09
49.12
50.73
54.14
53.79
32.59
51.09
49.30
66
35.05
EV/EBITx
33.55
31.62
31.49
34.09
31.63
30.67
32.33
31.81
33.26
30.86
6.668
31.81
31.72
58
9.67
FCF yield (avg)%
16.68
15.56
17.10
14.16
14.50
17.20
16.73
18.04
19.56
18.73
27.13
18.04
16.92
41
14.91
FCF margin%
24.70
23.21
24.63
26.97
29.58
29.63
31.99
33.77
35.38
37.15
17.08
33.77
29.61
22
1.720
FCF / Net incomex
1.683
1.681
1.785
1.806
1.921
1.835
1.767
1.955
1.861
2.093
1.569
1.861
1.821
6
16.90
ROIC%
12.88
12.41
9.89
8.20
6.58
6.33
5.13
2.19
0.40
0.40
3.41
2.19
6.45
25
22.29
Return on equity%
18.90
20.54
22.41
24.91
22.64
23.19
21.74
21.40
22.08
19.77
11.69
21.74
21.91
50
16.38
Return on assets%
9.58
12.56
12.33
15.11
17.55
18.00
17.61
16.60
18.29
15.65
19.69
17.61
16.12
49
88.89
EPS¥
168.53
164.02
175.60
202.40
193.50
218.89
220.15
235.62
276.01
296.99
93.21
8.95%
7.42%
—
7.55
EPS growth%
0.40
0.40
3.17
2.22
0.40
3.04
1.86
0.40
2.63
4.70
16.47
2.63
2.04
83
124.85
Bookvalue per sh¥
47.63
51.63
55.92
52.58
49.53
49.87
51.56
55.49
53.69
56.07
83.74
2.51%
2.30%
—
50.05
FCF per share¥
154.89
143.65
157.65
159.48
161.18
142.44
139.92
131.13
145.72
135.41
96.86
(3.42%)
(0.39%)
—
109.59
Dividend per sh¥
153.45
165.50
170.69
186.38
213.11
243.80
240.62
239.00
258.55
285.43
104.34
6.02%
5.89%
—
23.66
Div yield (avg)%
25.50
26.29
25.16
25.15
26.00
25.97
24.27
24.04
24.17
26.59
21.23
24.27
25.33
80
17.04
Payout ratio%
21.76
20.40
22.80
22.98
21.55
19.91
18.17
19.30
21.06
23.26
17.78
19.91
21.31
57
259.6
Shares (diluted)M
235.2
209.8
188.7
168.9
176.3
161.5
163.0
156.6
149.0
131.1
253.4
(5.75%)
(5.39%)
70
13.83
Buyback yield%
10.83
9.67
8.39
8.10
11.07
12.78
13.67
14.13
15.41
17.52
27.57
14.13
11.93
45
0.719
D/E ratiox
0.577
0.578
0.617
0.701
0.751
0.838
0.798
0.759
0.815
0.781
1.275
0.798
0.755
12
16.58
Enterprise value¥B
19.80
17.80
19.18
19.81
19.72
18.67
18.36
19.97
20.58
22.84
6.478
2.98%
0.54%
72
24.03
LT debt¥B
19.14
16.95
14.40
13.09
12.51
12.28
13.30
12.23
12.92
12.34
67.70
(0.28%)
(4.81%)
20
Revenue
¥77.17B
8.55%
1.00×
Cost of revenue
¥37.16B
8.82%
1.03×
Operating expenses
¥15.15B
7.64%
0.92×
Property and equipment
19.89%
Cash and investments
16.43%
Spread over hurdle
47.67%