80.00
Revenue¥B
73.47
75.41
77.03
80.93
82.42
83.72
85.95
89.06
93.47
97.31
86.46
3.38%
3.23%
78
7.95
Revenue growth%
31.76
28.99
30.92
27.93
25.81
27.68
25.91
26.92
28.72
31.54
12.03
27.68
28.32
25
25.50
Gross margin%
23.25
24.60
24.02
26.70
25.21
25.53
25.78
24.88
24.49
23.78
7.67
24.88
24.74
77
27.04
Operating margin%
5.64
2.91
2.55
4.52
7.23
9.08
8.11
8.73
7.29
9.92
5.93
8.73
7.26
46
20.19
Net margin%
10.93
10.03
9.64
11.40
11.85
14.34
16.60
13.64
12.59
13.42
12.01
13.64
12.22
31
30.00
P/E ratio (avg)x
19.25
20.09
21.98
20.61
20.74
21.18
24.37
27.63
25.85
29.80
6.182
25.85
21.58
23
22.84
EV/EBITx
7.120
6.690
6.441
6.200
5.989
6.230
6.958
7.864
7.742
7.780
19.77
7.742
6.824
68
11.33
FCF yield (avg)%
24.28
24.63
23.45
21.97
23.65
23.00
22.96
22.80
23.38
21.81
21.66
22.96
23.19
9
18.74
FCF margin%
13.20
13.06
13.94
12.37
15.26
15.78
15.81
17.09
16.72
15.17
19.52
15.81
15.22
60
1.528
FCF / Net incomex
1.036
1.192
1.371
1.486
1.594
1.814
1.769
1.804
1.883
2.169
1.048
1.814
1.681
25
9.82
ROIC%
16.13
18.68
16.54
19.17
17.52
16.16
15.48
17.39
19.12
19.61
29.53
17.39
17.45
82
7.16
Return on equity%
15.51
15.72
16.28
13.35
15.81
16.94
14.09
13.71
13.48
13.57
20.51
13.71
14.80
20
26.94
Return on assets%
24.90
25.25
23.34
20.70
19.06
18.32
17.90
18.62
17.95
20.15
14.27
18.32
19.60
40
418.82
EPS¥
222.11
214.62
235.98
218.91
229.25
224.89
240.48
250.08
249.26
227.94
463.21
(0.11%)
0.12%
—
19.18
EPS growth%
14.04
15.74
17.73
19.67
22.16
19.31
21.56
20.85
23.82
23.98
4.07
21.56
20.26
75
392.08
Bookvalue per sh¥
386.66
353.67
362.16
343.50
388.68
389.00
424.25
461.34
447.76
445.13
104.77
2.75%
2.24%
—
140.53
FCF per share¥
391.30
443.73
443.69
433.77
435.77
395.62
422.50
463.09
466.89
466.76
233.60
1.38%
3.01%
—
59.99
Dividend per sh¥
209.99
207.25
183.95
162.89
166.94
180.36
177.91
153.93
161.10
175.10
279.59
0.96%
(2.70%)
—
12.32
Div yield (avg)%
8.88
11.23
8.42
9.94
7.58
8.10
8.46
10.01
12.48
13.66
10.68
10.01
9.41
77
26.05
Payout ratio%
17.55
17.48
20.39
20.09
17.62
16.63
14.07
16.04
15.26
12.38
11.01
15.26
17.06
16
106.8
Shares (diluted)M
106.2
107.5
104.9
105.3
114.6
116.4
129.5
120.3
108.8
114.4
110.5
(0.04%)
(0.19%)
47
6.86
Buyback yield%
13.89
12.13
13.07
11.20
12.67
12.34
13.19
11.42
10.32
13.03
15.57
12.34
12.50
87
0.779
D/E ratiox
1.559
1.690
1.508
1.336
1.458
1.459
1.590
1.660
1.782
1.634
1.024
1.634
1.574
18
105.8
Enterprise value¥B
81.14
88.52
85.80
78.06
86.24
92.17
102.1
113.1
104.2
111.0
45.74
5.18%
3.12%
30
102.7
LT debt¥B
120.1
130.0
129.1
137.9
152.6
177.1
178.9
202.8
229.5
264.9
69.71
11.66%
8.01%
36
Revenue
¥97.31B
3.23%
1.00×
Cost of revenue
¥68.12B
3.23%
1.00×
Operating expenses
¥11.92B
3.00%
0.98×
Property and equipment
16.50%
Spread over hurdle
(0.69%)