19.44
Revenue¥B
9.267
10.06
10.77
11.68
12.20
12.97
14.09
15.29
16.01
17.04
21.22
6.92%
6.92%
67
11.87
Revenue growth%
19.61
22.27
22.35
24.43
22.86
24.42
26.64
27.61
26.55
27.02
4.97
26.64
24.43
33
12.55
Gross margin%
15.12
13.85
16.77
14.59
15.30
17.02
14.60
16.18
16.78
14.87
8.43
16.18
15.21
69
8.82
Operating margin%
28.30
30.39
32.33
31.97
31.61
34.22
33.95
32.11
34.62
32.00
3.53
33.95
32.05
35
11.08
Net margin%
33.83
33.23
32.66
33.45
32.66
31.90
29.87
32.45
29.90
31.01
29.54
31.01
32.56
72
19.36
P/E ratio (avg)x
16.47
14.82
13.59
12.78
12.49
11.57
12.12
12.84
13.37
12.14
7.862
12.14
12.81
68
14.68
EV/EBITx
26.48
24.50
21.23
21.31
23.00
24.41
24.47
21.41
22.72
23.96
18.15
23.96
23.48
93
19.99
FCF yield (avg)%
8.36
10.07
8.63
10.16
12.78
11.70
9.40
6.46
7.05
7.38
27.58
7.38
9.02
82
21.39
FCF margin%
14.48
14.54
12.15
9.55
9.31
10.92
10.40
13.20
13.37
12.65
26.43
12.65
12.40
77
1.068
FCF / Net incomex
0.768
0.749
0.755
0.710
0.799
0.852
0.953
0.899
0.957
0.998
0.892
0.953
0.825
49
4.53
ROIC%
23.84
22.35
20.21
22.99
22.71
19.82
18.54
20.39
18.51
19.36
25.41
19.36
20.30
23
5.95
Return on equity%
5.19
3.40
1.90
4.36
4.57
7.37
9.33
8.33
6.93
6.71
6.98
7.37
5.95
25
14.17
Return on assets%
22.23
21.71
22.09
21.67
20.58
23.06
25.04
27.77
28.24
29.02
16.95
27.77
22.64
76
115.56
EPS¥
221.94
244.94
247.74
250.42
293.92
291.15
317.93
364.57
424.35
482.25
128.76
10.41%
9.62%
—
28.68
EPS growth%
29.88
28.98
30.54
30.58
30.02
29.97
29.21
28.52
26.44
24.72
15.22
28.52
29.55
32
106.01
Bookvalue per sh¥
445.40
448.54
537.62
632.55
717.45
833.75
853.51
934.03
1,024
1,206
137.64
10.95%
11.74%
—
272.56
FCF per share¥
339.11
345.44
296.12
292.66
304.03
267.63
271.39
232.31
237.03
245.23
377.14
(4.21%)
(2.56%)
—
378.58
Dividend per sh¥
269.25
263.63
288.71
326.97
327.42
332.92
323.13
367.90
420.99
403.15
260.44
4.25%
3.96%
—
12.13
Div yield (avg)%
12.00
14.31
15.63
15.74
17.79
16.91
18.23
18.39
16.99
19.77
4.53
18.23
16.95
7
7.93
Payout ratio%
0.40
0.60
1.48
0.40
0.40
0.40
0.40
0.40
2.25
0.40
8.19
0.40
0.40
14
48.70
Shares (diluted)M
67.97
79.96
93.40
92.70
93.21
104.8
111.4
130.4
135.3
143.7
48.05
9.04%
9.23%
61
26.55
Buyback yield%
6.43
4.36
5.37
7.36
5.90
4.86
3.15
4.32
6.60
5.26
22.92
4.86
5.32
41
0.300
D/E ratiox
0.756
0.744
0.657
0.705
0.719
0.626
0.647
0.667
0.642
0.689
1.200
0.647
0.678
22
7.004
Enterprise value¥B
10.09
10.28
11.73
13.95
15.78
18.67
18.90
22.21
25.36
28.76
20.08
12.75%
12.82%
35
17.58
LT debt¥B
21.51
21.03
21.91
24.84
24.88
26.30
28.21
30.60
31.97
31.89
5.540
5.09%
4.08%
44
Revenue
¥17.04B
6.92%
1.00×
Cost of revenue
¥11.93B
6.92%
1.00×
Operating expenses
¥3.257B
6.49%
0.96×
Property and equipment
19.74%
Spread over hurdle
(4.36%)