16.34
Revenue¥B
17.22
18.79
20.76
22.42
24.05
25.41
27.04
29.21
31.11
32.98
17.61
6.51%
7.32%
61
9.77
Revenue growth%
20.41
21.67
23.48
21.96
21.31
21.34
20.11
21.08
19.30
19.32
9.42
20.11
21.19
62
6.31
Gross margin%
24.96
27.40
26.87
28.34
25.40
23.98
26.29
26.79
27.81
25.40
16.62
26.29
26.54
26
3.24
Operating margin%
16.97
17.75
19.25
20.38
18.37
19.84
22.78
24.73
23.45
24.82
7.97
23.45
20.11
75
26.74
Net margin%
17.71
20.42
20.35
20.94
19.52
22.23
25.14
22.45
19.92
20.81
3.56
22.23
20.61
15
36.61
P/E ratio (avg)x
42.51
40.49
39.59
42.65
39.45
36.84
33.63
36.81
35.71
35.85
20.92
35.85
38.14
35
37.02
EV/EBITx
18.56
21.11
21.41
22.44
22.90
26.21
27.77
32.72
31.82
37.97
31.50
31.82
24.56
8
3.23
FCF yield (avg)%
26.62
26.88
26.93
28.60
27.84
26.21
28.47
25.74
28.51
31.24
23.30
28.47
27.39
71
2.85
FCF margin%
16.56
19.31
19.13
20.64
22.69
22.32
23.11
23.82
22.93
23.49
26.51
23.11
22.50
14
0.673
FCF / Net incomex
0.899
1.015
1.150
1.358
1.403
1.651
1.653
1.627
1.693
1.684
1.694
1.653
1.515
57
7.56
ROIC%
6.16
5.82
3.98
5.18
4.55
5.17
7.20
5.33
5.02
3.35
17.80
5.17
5.18
93
12.33
Return on equity%
3.73
5.57
5.77
7.63
8.59
7.49
8.91
6.70
6.67
7.29
8.87
7.29
7.00
66
22.12
Return on assets%
9.35
8.43
10.70
9.74
9.82
12.43
12.32
10.46
7.82
8.54
17.22
10.46
9.78
95
836.09
EPS¥
214.46
205.39
185.87
163.85
154.20
150.21
154.20
162.27
155.81
148.32
854.15
(0.77%)
(2.78%)
—
2.80
EPS growth%
11.74
9.13
7.82
7.63
7.63
4.71
3.17
1.31
0.40
1.62
6.53
1.62
6.17
60
776.27
Bookvalue per sh¥
658.25
717.17
818.69
849.49
877.26
1,064
1,131
1,218
1,326
1,603
660.21
12.81%
10.87%
—
679.85
FCF per share¥
409.45
439.82
496.69
522.14
518.96
584.51
616.58
606.42
603.63
595.68
462.69
2.80%
3.41%
—
567.77
Dividend per sh¥
577.97
534.49
549.44
540.11
535.26
502.32
517.97
552.09
479.25
514.60
466.21
(0.78%)
(1.47%)
—
22.00
Div yield (avg)%
26.60
28.77
30.72
33.55
34.61
33.87
31.04
28.73
30.99
32.66
5.84
31.04
31.02
32
28.76
Payout ratio%
30.66
30.70
32.29
34.26
35.79
35.00
34.94
33.37
31.96
29.53
16.09
33.37
32.83
12
9.080
Shares (diluted)M
12.75
14.47
16.00
16.35
15.91
18.78
19.69
22.63
24.81
26.55
8.656
10.79%
7.28%
90
26.74
Buyback yield%
26.76
27.13
28.79
29.23
27.42
25.89
24.44
26.96
28.15
30.15
23.01
26.96
27.27
28
1.767
D/E ratiox
0.921
0.942
1.121
1.213
1.239
1.288
1.470
1.485
1.535
1.571
0.559
1.485
1.264
12
21.63
Enterprise value¥B
18.00
17.52
19.93
18.47
17.15
16.28
17.54
18.32
20.45
19.01
21.63
2.08%
1.08%
59
22.66
LT debt¥B
26.04
24.80
25.53
27.62
30.42
31.20
32.24
31.72
34.17
35.88
23.44
3.36%
4.60%
82
Revenue
¥32.98B
7.32%
1.00×
Cost of revenue
¥19.30B
7.45%
1.01×
Operating expenses
¥6.933B
7.09%
0.98×
Cash and investments
21.03%
Property and equipment
17.40%
Spread over hurdle
16.10%