16.67
Revenue¥B
21.43
22.30
23.78
24.59
26.39
27.74
28.89
30.13
31.19
33.64
17.56
4.98%
5.36%
30
20.16
Revenue growth%
9.54
10.38
10.93
13.66
14.89
14.57
14.89
14.38
12.38
15.20
26.41
14.57
14.02
95
2.15
Gross margin%
20.65
21.34
19.68
18.15
19.71
18.44
17.95
17.93
15.48
17.69
7.84
17.93
18.29
81
28.02
Operating margin%
32.88
30.29
31.93
33.55
36.22
35.26
37.34
35.76
37.64
37.09
12.43
37.09
35.51
68
16.46
Net margin%
22.55
22.15
25.13
26.20
25.27
27.80
30.57
30.74
30.30
28.95
25.34
30.30
27.00
41
14.39
P/E ratio (avg)x
41.49
48.73
58.01
63.06
71.07
81.94
97.25
111.4
120.1
122.9
29.58
111.4
76.51
73
31.59
EV/EBITx
32.41
31.11
31.33
33.20
38.94
38.39
38.87
39.97
42.20
49.76
31.85
39.97
38.63
34
13.17
FCF yield (avg)%
20.25
23.16
23.24
25.12
25.52
27.72
26.38
29.21
31.35
31.02
12.69
29.21
25.95
58
17.62
FCF margin%
30.16
31.72
31.74
33.10
30.48
30.62
31.70
32.62
32.21
35.04
21.20
32.21
31.73
42
0.854
FCF / Net incomex
0.920
0.975
1.029
0.935
0.789
0.848
0.843
0.737
0.737
0.636
1.695
0.737
0.846
9
4.13
ROIC%
21.31
20.55
22.10
21.43
22.15
23.77
21.42
21.38
21.18
18.95
29.58
21.38
21.40
61
25.95
Return on equity%
32.49
30.53
28.20
28.99
27.10
25.67
27.82
26.80
27.22
27.04
6.67
27.04
27.52
72
14.03
Return on assets%
17.38
19.72
17.08
14.64
15.90
16.17
17.56
14.77
11.90
14.46
17.57
14.77
16.03
26
550.64
EPS¥
689.47
745.12
689.27
698.32
646.64
699.18
724.17
639.39
639.70
679.63
598.96
1.00%
0.09%
—
7.18
EPS growth%
13.13
11.77
10.40
9.11
11.88
10.96
9.07
6.87
4.10
4.70
17.80
6.87
9.76
60
450.54
Bookvalue per sh¥
351.74
377.52
354.80
340.04
366.22
312.73
302.97
274.95
280.82
250.28
476.57
(7.33%)
(3.87%)
—
234.81
FCF per share¥
245.47
264.56
250.50
223.33
235.54
244.79
230.68
231.94
244.27
219.93
407.79
(1.36%)
(1.28%)
—
314.52
Dividend per sh¥
185.94
163.94
173.98
183.99
163.99
169.41
154.67
135.98
127.22
118.68
463.73
(6.26%)
(5.74%)
—
25.09
Div yield (avg)%
17.47
16.61
17.62
19.77
18.36
20.52
18.73
18.78
18.97
21.95
8.86
18.97
18.76
7
11.90
Payout ratio%
18.50
18.57
19.84
19.35
16.66
18.35
21.14
21.23
18.31
18.93
24.29
18.93
18.75
89
37.03
Shares (diluted)M
41.16
46.87
49.97
51.55
56.91
63.36
64.54
76.75
87.97
97.70
35.78
11.41%
9.10%
16
28.92
Buyback yield%
33.64
34.24
36.31
37.71
40.41
38.76
40.06
42.73
43.21
41.10
6.98
41.10
39.41
35
0.595
D/E ratiox
0.584
0.573
0.646
0.760
0.779
0.846
0.959
1.010
1.195
1.356
1.658
1.010
0.812
78
18.21
Enterprise value¥B
23.47
25.65
28.11
29.48
34.97
35.25
39.68
41.82
41.73
41.38
12.93
3.43%
7.08%
47
14.75
LT debt¥B
22.47
20.12
19.91
19.40
19.50
19.98
18.89
18.05
16.11
16.17
5.692
(3.68%)
(2.73%)
89
Revenue
¥33.64B
5.36%
1.00×
Cost of revenue
¥23.55B
5.36%
1.00×
Operating expenses
¥5.646B
5.95%
1.06×
Goodwill & intangibles
17.40%
Property and equipment
16.86%
Spread over hurdle
22.04%