30.38
Revenue¥B
28.17
30.78
33.93
36.40
39.49
43.47
48.06
51.52
56.56
60.33
32.76
8.85%
8.57%
47
22.48
Revenue growth%
10.89
8.76
6.17
3.30
5.91
6.29
4.42
4.80
3.85
1.09
9.27
4.42
5.35
44
25.74
Gross margin%
19.13
20.52
22.26
20.27
21.12
20.09
21.36
20.74
19.76
20.55
3.48
20.55
20.53
12
28.08
Operating margin%
12.13
15.12
14.12
16.27
15.81
15.80
14.78
11.79
9.73
11.25
21.31
11.79
14.45
42
19.78
Net margin%
30.33
29.27
26.65
23.98
22.48
19.67
20.21
20.17
22.19
20.21
22.45
20.21
22.34
24
35.28
P/E ratio (avg)x
8.763
9.045
9.193
10.22
9.979
10.15
9.261
9.567
10.13
9.825
24.89
9.825
9.696
62
16.01
EV/EBITx
29.19
31.62
30.30
27.67
26.03
23.42
23.06
20.96
18.79
18.32
32.92
20.96
24.72
80
22.22
FCF yield (avg)%
24.26
21.68
23.95
25.38
25.56
25.85
24.70
25.72
28.48
31.05
18.99
25.85
25.47
13
5.69
FCF margin%
33.67
34.85
37.55
37.87
39.36
39.15
36.38
39.11
38.69
41.36
13.82
39.11
38.28
31
0.577
FCF / Net incomex
1.101
1.323
1.394
1.504
1.637
1.734
1.809
2.074
2.279
2.362
0.975
2.074
1.685
21
7.81
ROIC%
28.85
30.25
27.87
25.52
23.06
21.40
19.83
19.69
21.13
23.88
21.29
21.13
23.47
84
4.42
Return on equity%
26.30
23.71
25.04
24.59
23.78
22.27
20.99
21.23
19.67
22.38
21.39
21.23
23.04
46
26.98
Return on assets%
23.95
22.16
20.09
20.72
22.07
19.40
19.95
22.26
19.61
19.88
3.33
19.88
20.41
50
390.35
EPS¥
665.96
658.86
707.16
773.92
767.88
763.00
790.80
877.91
1,016
1,108
434.00
7.62%
6.69%
—
23.10
EPS growth%
9.27
10.76
13.19
12.76
11.08
9.53
9.86
10.33
12.15
9.63
10.06
9.86
10.55
93
115.66
Bookvalue per sh¥
266.34
305.16
324.96
311.67
301.28
288.78
324.52
364.30
379.64
420.97
486.32
6.92%
6.34%
—
435.49
FCF per share¥
495.80
445.54
416.56
374.71
370.65
393.04
373.38
358.02
385.82
427.84
612.27
2.91%
(0.94%)
—
235.97
Dividend per sh¥
298.71
338.40
371.38
348.51
394.99
432.95
491.62
473.98
471.40
548.60
469.51
6.79%
7.51%
—
4.71
Div yield (avg)%
16.39
13.78
12.53
11.99
13.08
10.70
11.70
13.29
11.06
9.99
3.74
11.06
12.26
45
22.91
Payout ratio%
18.70
16.06
15.90
18.76
16.38
15.67
13.79
15.98
15.40
17.81
22.26
15.67
16.02
83
97.30
Shares (diluted)M
146.4
166.5
164.4
181.2
173.6
171.8
199.3
207.8
218.6
219.2
97.28
4.78%
5.87%
36
11.75
Buyback yield%
24.39
25.75
28.03
26.56
28.67
28.13
31.05
30.65
32.73
31.30
26.15
31.05
28.40
20
1.471
D/E ratiox
1.175
1.076
1.128
1.123
1.148
1.146
1.042
0.951
0.934
0.860
1.749
0.951
1.100
7
56.80
Enterprise value¥B
63.56
73.28
70.99
72.56
84.32
87.74
93.44
100.5
116.8
111.9
51.35
5.83%
5.66%
33
72.58
LT debt¥B
55.40
65.16
69.36
76.72
85.81
94.55
110.1
120.0
135.1
152.7
17.83
12.21%
12.59%
66
Revenue
¥60.33B
8.57%
1.00×
Cost of revenue
¥31.12B
8.63%
1.01×
Operating expenses
¥12.68B
8.34%
0.98×
Property and equipment
18.65%
Goodwill & intangibles
16.65%
Spread over hurdle
(1.99%)