0.992
Revenue¥B
8.692
8.928
9.420
9.721
10.10
10.55
11.15
11.41
11.86
12.01
1.027
3.54%
3.71%
71
20.08
Revenue growth%
26.19
28.40
27.07
27.34
25.47
27.31
27.47
29.60
31.76
32.50
25.16
29.60
27.41
80
23.37
Gross margin%
34.20
31.99
33.95
36.18
33.91
34.42
32.47
31.00
32.56
30.21
24.17
32.47
33.24
71
22.02
Operating margin%
37.01
34.61
33.52
33.40
32.07
32.27
29.73
26.88
27.25
24.51
9.75
27.25
32.17
57
12.71
Net margin%
8.50
6.22
5.97
7.73
8.92
11.73
14.15
12.39
14.97
14.92
15.59
14.15
10.33
45
33.19
P/E ratio (avg)x
21.87
21.50
23.22
27.42
29.31
31.35
34.97
36.77
35.90
36.02
37.22
35.90
30.33
42
29.30
EV/EBITx
48.45
53.24
57.99
58.07
60.60
69.97
84.34
95.90
110.5
120.0
28.90
95.90
65.28
25
5.97
FCF yield (avg)%
31.54
33.85
36.60
36.91
36.09
34.12
32.70
31.94
31.33
28.95
25.53
31.94
33.27
26
2.79
FCF margin%
14.72
15.93
18.48
21.36
24.23
24.60
25.72
24.71
23.33
26.30
14.57
24.71
23.78
50
1.561
FCF / Net incomex
0.870
0.946
1.069
1.231
1.457
1.420
1.657
1.934
2.163
2.560
0.550
1.934
1.439
65
13.75
ROIC%
11.79
10.18
8.56
10.44
8.49
7.63
7.82
9.33
11.96
11.41
10.21
9.33
9.76
23
12.40
Return on equity%
28.35
29.40
32.21
29.85
28.18
27.03
28.53
29.43
32.06
29.95
21.35
29.43
29.42
31
16.05
Return on assets%
0.40
0.40
2.33
3.94
6.34
4.50
6.07
3.51
4.43
5.87
29.99
4.50
4.18
69
26.67
EPS¥
32.98
30.13
29.82
29.09
27.84
24.88
25.62
23.57
22.18
20.34
29.56
(6.09%)
(5.18%)
—
12.75
EPS growth%
9.75
10.09
9.60
11.33
9.69
10.61
13.57
11.60
13.10
13.22
24.41
13.10
10.97
95
121.51
Bookvalue per sh¥
149.12
171.34
191.59
221.63
252.05
234.69
257.23
295.10
316.59
337.05
125.71
5.98%
9.16%
—
82.73
FCF per share¥
83.45
89.95
105.24
101.23
105.00
123.27
138.31
147.29
145.16
153.94
65.22
7.95%
8.05%
—
38.78
Dividend per sh¥
53.64
51.78
50.98
45.08
47.00
45.49
45.90
46.24
41.31
44.13
107.40
(1.25%)
(1.76%)
—
28.43
Div yield (avg)%
20.08
18.22
19.71
18.74
19.87
22.45
23.54
21.68
23.89
22.90
3.82
22.90
20.88
84
26.83
Payout ratio%
12.00
10.72
12.51
13.47
11.22
8.89
7.22
7.81
8.10
8.58
4.35
8.10
9.81
84
65.23
Shares (diluted)M
128.9
136.5
137.9
143.9
154.8
185.6
195.6
205.8
239.0
283.9
64.74
12.89%
8.85%
22
11.31
Buyback yield%
17.63
18.41
20.46
18.04
20.85
23.19
22.56
22.67
23.79
26.58
27.57
23.19
21.71
65
1.466
D/E ratiox
0.615
0.690
0.690
0.697
0.737
0.816
0.895
0.962
1.083
1.163
1.697
0.962
0.776
18
1.254
Enterprise value¥B
2.913
3.165
3.504
3.864
4.133
4.879
5.765
5.967
6.453
7.311
2.187
12.08%
9.65%
23
3.738
LT debt¥B
6.726
6.836
6.712
7.658
7.767
7.494
8.024
8.556
9.544
9.222
3.727
3.49%
4.53%
28
Revenue
¥12.01B
3.71%
1.00×
Cost of revenue
¥7.680B
3.88%
1.02×
Operating expenses
¥1.841B
3.14%
0.95×
Goodwill & intangibles
17.16%
Property and equipment
15.73%
Return on capital
170.69%
Spread over hurdle
162.71%