5.408
Revenue¥B
8.502
8.465
8.449
8.376
8.325
8.397
8.561
8.441
8.676
8.623
5.591
0.71%
(0.01%)
92
26.49
Revenue growth%
20.18
22.82
23.60
21.84
20.78
21.82
23.77
22.05
20.62
19.62
12.75
21.82
21.83
61
6.59
Gross margin%
4.01
5.05
6.06
3.32
0.61
0.40
0.40
2.30
0.93
0.40
19.09
0.40
1.61
27
9.17
Operating margin%
10.43
13.08
11.18
9.44
7.24
9.46
12.09
13.79
14.52
12.43
4.69
12.43
11.64
76
24.74
Net margin%
21.46
18.90
18.78
15.90
17.30
19.59
17.29
18.40
18.72
18.23
19.56
18.40
18.56
68
32.12
P/E ratio (avg)x
40.03
36.20
34.40
32.67
32.36
32.97
30.64
27.69
25.48
24.05
11.15
27.69
32.52
22
21.48
EV/EBITx
36.63
39.44
41.83
46.32
43.88
49.50
49.05
47.75
52.17
53.23
6.745
49.50
47.04
28
2.75
FCF yield (avg)%
19.94
18.95
18.88
19.91
18.88
17.44
18.27
15.63
15.92
15.98
15.46
15.98
18.57
33
22.41
FCF margin%
3.29
4.84
5.57
3.86
3.51
3.31
5.79
6.88
7.57
8.25
23.45
6.88
5.20
75
1.538
FCF / Net incomex
2.558
2.540
2.994
3.193
3.071
3.056
2.938
3.240
3.563
3.741
1.733
3.240
3.063
77
7.81
ROIC%
17.17
19.81
19.73
22.53
21.55
23.99
21.64
23.89
22.61
19.62
20.08
22.61
21.60
17
14.33
Return on equity%
26.61
28.43
28.76
27.80
28.27
30.57
29.68
30.48
30.90
28.70
19.06
30.48
28.73
49
20.81
Return on assets%
3.10
1.18
0.40
1.21
0.40
1.94
4.00
6.56
9.55
9.88
26.30
6.56
2.52
25
73.81
EPS¥
326.70
351.39
343.42
361.61
415.99
461.09
536.62
530.33
571.27
619.05
82.01
8.27%
8.28%
—
29.19
EPS growth%
30.53
33.33
30.84
30.87
29.84
27.49
28.12
27.55
26.90
25.21
21.30
27.49
28.98
20
29.36
Bookvalue per sh¥
164.16
174.74
168.79
153.64
135.86
150.61
150.46
152.50
163.65
170.77
209.52
4.68%
1.52%
—
103.02
FCF per share¥
183.62
169.04
177.56
170.05
184.70
186.25
199.74
213.74
227.62
211.63
142.05
2.76%
2.08%
—
114.14
Dividend per sh¥
43.67
46.55
41.22
42.63
45.41
43.81
45.51
46.47
44.19
44.22
34.30
(0.53%)
(0.58%)
—
21.61
Div yield (avg)%
22.91
25.35
24.27
26.44
25.94
28.45
31.28
29.99
30.82
32.48
21.92
30.82
27.44
12
23.65
Payout ratio%
20.22
20.72
18.12
16.65
19.64
22.15
24.68
24.40
26.32
23.35
9.77
24.40
21.44
13
47.35
Shares (diluted)M
53.18
53.54
57.70
55.60
64.42
70.49
76.01
71.09
74.73
79.40
46.87
4.27%
3.85%
63
26.08
Buyback yield%
12.88
15.42
12.63
14.47
16.18
17.46
16.24
13.91
16.19
14.71
2.28
16.19
15.06
21
1.004
D/E ratiox
1.247
1.300
1.369
1.334
1.335
1.478
1.559
1.543
1.798
2.018
0.683
1.559
1.423
14
9.649
Enterprise value¥B
11.38
11.05
11.65
13.03
12.43
12.42
13.23
12.79
14.40
16.55
1.803
5.89%
4.81%
56
1.096
LT debt¥B
4.735
4.419
4.656
4.820
4.510
4.684
4.946
5.277
5.297
4.822
10.70
1.35%
(0.88%)
83
Revenue
¥8.623B
(0.01%)
1.00×
Cost of revenue
¥5.630B
0.17%
1.02×
Operating expenses
¥1.980B
(0.34%)
0.97×
Goodwill & intangibles
22.65%
Property and equipment
17.92%
Cash and investments
13.98%
Spread over hurdle
18.74%