39.27
Revenue¥B
91.53
94.39
99.21
102.0
104.6
107.0
112.6
119.3
121.6
126.3
43.55
3.83%
3.89%
44
19.35
Revenue growth%
6.77
6.11
4.09
4.46
4.30
5.51
7.78
9.03
8.80
10.45
29.58
8.80
6.44
15
13.40
Gross margin%
9.86
9.67
12.26
9.79
8.14
6.46
7.94
6.73
7.90
6.01
26.17
6.73
8.04
48
5.20
Operating margin%
3.18
3.07
2.26
1.13
2.02
0.40
2.34
4.14
3.26
3.06
29.86
3.06
2.70
48
16.28
Net margin%
18.51
16.90
18.79
16.16
15.61
13.79
12.38
13.26
10.27
11.64
16.95
12.38
14.70
94
23.78
P/E ratio (avg)x
10.10
10.76
9.821
10.19
9.672
10.14
10.68
9.141
9.013
7.850
29.69
9.141
9.961
41
32.33
EV/EBITx
16.88
17.37
17.34
18.43
18.91
18.77
22.61
24.30
27.24
33.01
14.34
24.30
18.84
14
22.25
FCF yield (avg)%
32.95
35.45
32.82
31.54
33.28
34.49
32.71
35.01
33.47
32.60
19.89
33.47
33.12
14
8.89
FCF margin%
15.90
16.08
17.45
19.55
22.43
19.56
16.62
17.13
15.96
18.36
26.58
17.13
17.29
59
1.128
FCF / Net incomex
1.453
1.522
1.514
1.545
1.540
1.779
1.939
2.316
2.278
2.597
0.448
2.278
1.662
64
11.26
ROIC%
28.37
27.08
29.75
29.35
28.37
29.83
29.93
29.73
31.56
33.81
3.44
29.93
29.74
92
23.40
Return on equity%
21.16
18.87
19.87
18.46
16.97
17.04
16.80
17.72
19.11
19.96
23.29
17.72
18.66
83
5.16
Return on assets%
27.47
26.13
24.43
26.12
27.48
28.54
29.19
32.07
30.40
27.77
6.67
29.19
27.63
32
171.75
EPS¥
297.34
272.65
283.78
286.94
266.93
285.61
249.65
249.16
265.29
232.93
184.44
(2.69%)
(2.96%)
—
10.08
EPS growth%
29.90
30.15
32.15
30.91
33.61
35.53
34.91
32.00
34.98
34.78
11.27
34.91
32.88
32
62.50
Bookvalue per sh¥
183.64
176.37
179.58
177.09
177.42
185.33
162.36
166.86
175.41
191.65
69.95
1.55%
(1.07%)
—
59.06
FCF per share¥
261.56
299.79
342.37
344.55
390.26
449.15
435.02
408.53
455.51
428.78
425.52
1.90%
4.53%
—
127.70
Dividend per sh¥
144.55
145.65
139.53
153.85
150.62
154.61
154.38
148.82
150.87
143.45
67.62
(0.97%)
0.95%
—
24.35
Div yield (avg)%
20.76
21.54
21.24
21.68
22.15
21.09
19.65
19.47
21.52
20.17
14.12
20.17
21.17
74
22.18
Payout ratio%
16.19
15.91
17.50
15.55
13.37
15.83
17.73
15.28
15.40
15.96
25.23
15.83
15.87
74
158.1
Shares (diluted)M
117.6
105.1
104.8
91.36
96.72
87.44
77.54
71.33
76.62
81.37
160.6
(3.40%)
(3.41%)
18
29.31
Buyback yield%
9.45
8.90
10.57
9.60
8.72
5.99
7.81
4.88
3.42
4.27
11.17
4.88
8.27
13
0.271
D/E ratiox
0.726
0.799
0.890
0.859
0.922
0.936
0.982
1.120
1.248
1.301
0.867
1.120
0.929
22
108.1
Enterprise value¥B
18.60
17.10
17.19
17.69
15.52
16.27
16.72
17.20
16.33
17.83
66.11
2.81%
(0.16%)
39
48.96
LT debt¥B
54.47
50.24
51.98
45.22
46.54
49.43
44.48
40.34
36.96
36.67
102.3
(4.66%)
(5.24%)
94
Revenue
¥126.3B
3.89%
1.00×
Cost of revenue
¥57.19B
4.08%
1.02×
Operating expenses
¥29.25B
3.93%
1.00×
Property and equipment
17.64%
Goodwill & intangibles
16.67%
Spread over hurdle
18.73%