15.07
Revenue¥B
22.97
24.65
26.29
27.51
28.44
30.14
31.16
32.23
33.68
35.31
15.63
4.42%
4.85%
27
3.73
Revenue growth%
8.27
7.76
6.16
3.61
1.72
1.44
4.28
6.05
7.00
6.02
19.21
6.02
6.04
38
14.76
Gross margin%
20.80
19.68
20.13
20.36
23.33
22.60
23.94
22.57
20.32
22.80
26.76
22.60
21.69
87
17.76
Operating margin%
20.47
20.79
19.56
18.90
16.09
14.61
12.39
11.25
12.93
11.18
5.62
12.39
15.35
14
5.13
Net margin%
19.86
21.34
24.19
26.76
26.15
26.20
26.88
24.41
23.25
20.87
9.40
24.41
24.30
46
17.39
P/E ratio (avg)x
36.64
41.20
45.55
45.35
52.44
54.88
64.40
70.35
80.82
94.94
10.38
70.35
53.66
93
6.708
EV/EBITx
7.559
8.135
9.484
10.01
10.41
10.48
10.23
10.83
12.07
13.46
23.49
10.83
10.32
57
20.85
FCF yield (avg)%
18.46
18.42
20.65
20.05
18.39
20.06
20.54
18.54
19.62
18.33
11.44
19.62
19.08
75
24.75
FCF margin%
19.08
21.97
20.72
21.45
19.00
21.92
19.11
19.36
17.44
19.83
16.69
19.36
19.59
66
0.800
FCF / Net incomex
0.974
1.084
1.180
1.228
1.330
1.381
1.549
1.647
1.700
1.851
0.938
1.647
1.355
91
14.14
ROIC%
7.66
5.97
3.32
4.16
2.02
4.88
4.83
5.03
2.11
4.68
25.13
4.83
4.75
42
23.83
Return on equity%
5.74
7.72
9.16
11.10
8.12
8.32
9.18
8.27
8.78
8.90
8.92
8.78
8.55
79
19.85
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.73
1.31
2.12
4.03
1.13
9.73
1.73
0.77
85
63.88
EPS¥
202.27
232.84
274.70
319.17
353.01
346.60
397.47
460.06
494.80
481.29
70.53
6.40%
9.29%
—
29.71
EPS growth%
11.52
11.46
13.54
13.65
13.42
16.42
14.02
15.82
18.46
17.58
2.77
16.42
13.83
7
118.97
Bookvalue per sh¥
128.01
129.38
122.81
125.05
123.75
126.47
146.87
138.53
142.19
153.04
90.65
4.34%
2.80%
—
38.49
FCF per share¥
71.50
71.35
67.95
63.05
55.96
52.91
55.50
54.01
50.71
54.22
75.54
(0.63%)
(3.81%)
—
52.37
Dividend per sh¥
82.49
79.46
79.31
70.83
69.15
73.88
71.98
69.57
66.84
62.50
103.37
(2.00%)
(1.86%)
—
28.17
Div yield (avg)%
29.58
29.68
31.65
31.44
30.75
29.56
30.70
31.27
30.00
27.11
9.92
30.00
30.35
58
11.55
Payout ratio%
13.88
15.93
16.11
18.06
16.18
14.80
17.31
15.35
13.03
11.72
15.61
14.80
15.64
36
220.0
Shares (diluted)M
214.7
220.4
226.2
237.3
230.1
239.6
242.7
246.9
257.1
261.7
218.0
2.60%
1.84%
7
24.68
Buyback yield%
0.40
2.99
5.20
4.16
6.54
8.59
11.51
9.10
8.36
5.98
29.08
8.59
6.26
67
1.511
D/E ratiox
2.034
2.109
2.067
1.979
1.899
1.840
1.997
1.971
1.892
1.765
1.717
1.892
1.975
14
1.904
Enterprise value¥B
34.79
32.67
30.96
28.10
26.39
28.49
29.51
33.70
35.94
37.76
28.78
7.42%
0.67%
47
38.75
LT debt¥B
25.32
25.60
22.83
22.89
23.97
21.19
21.86
20.26
22.14
22.90
36.79
(0.91%)
(0.77%)
49
Revenue
¥35.31B
4.85%
1.00×
Cost of revenue
¥24.71B
4.85%
1.00×
Operating expenses
¥7.492B
4.94%
1.01×
Property and equipment
17.74%
Spread over hurdle
12.56%