22.80
Revenue¥B
11.69
12.66
13.11
13.74
14.82
15.92
16.74
17.63
18.78
20.05
23.75
6.23%
6.06%
63
19.09
Revenue growth%
11.84
9.66
11.92
9.85
7.04
5.69
7.76
5.72
4.05
5.12
17.90
5.69
7.40
77
2.78
Gross margin%
11.22
12.04
11.12
11.18
11.91
11.33
8.71
10.58
13.03
10.58
26.83
10.58
11.20
58
27.79
Operating margin%
11.38
12.00
12.31
10.84
13.61
12.23
13.52
13.29
15.23
12.57
19.56
13.29
12.44
70
5.23
Net margin%
25.43
26.78
24.43
27.22
28.27
29.98
29.85
28.47
25.80
27.02
16.24
28.47
27.12
65
31.67
P/E ratio (avg)x
26.28
26.65
28.60
31.46
34.53
38.85
42.87
39.33
39.17
43.62
19.44
39.33
36.69
61
17.64
EV/EBITx
9.811
9.412
8.937
8.339
7.777
7.391
7.064
8.029
8.348
9.479
15.66
8.029
8.343
73
14.17
FCF yield (avg)%
5.25
4.61
4.02
2.57
1.74
0.40
0.40
2.07
4.59
1.70
8.82
1.70
2.32
60
6.45
FCF margin%
27.37
25.09
25.32
27.81
28.09
30.59
28.41
25.48
26.88
24.99
21.89
26.88
27.13
26
1.627
FCF / Net incomex
0.516
0.497
0.520
0.578
0.590
0.562
0.571
0.546
0.558
0.509
0.954
0.558
0.552
38
14.81
ROIC%
9.87
9.95
9.86
7.63
8.86
6.41
8.89
8.20
8.49
8.78
14.99
8.49
8.82
77
22.14
Return on equity%
21.39
19.23
21.93
20.75
18.24
16.68
14.12
15.82
17.36
14.60
23.26
15.82
17.80
46
20.88
Return on assets%
10.62
8.93
8.92
7.36
4.57
4.07
6.71
5.72
2.82
3.54
27.88
4.07
6.22
53
333.62
EPS¥
137.05
131.97
145.29
137.35
132.01
143.92
149.41
146.97
162.44
150.47
341.15
2.65%
1.45%
—
2.95
EPS growth%
30.13
32.69
32.65
30.58
28.49
28.08
28.06
28.10
28.67
28.34
16.22
28.10
28.58
34
145.95
Bookvalue per sh¥
577.34
599.07
650.78
726.67
708.61
834.83
993.57
1,112
1,274
1,230
304.81
11.65%
7.91%
—
126.13
FCF per share¥
322.58
365.33
353.27
399.41
409.53
446.23
524.27
543.34
647.52
704.15
253.71
11.45%
9.99%
—
129.51
Dividend per sh¥
420.61
443.90
471.09
448.40
428.88
416.32
397.49
393.95
439.36
438.37
345.80
0.44%
1.12%
—
27.25
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.29
2.93
0.40
0.40
0.40
18.36
0.40
0.40
39
7.54
Payout ratio%
9.28
8.00
8.50
10.69
13.03
14.94
17.15
17.39
16.32
14.93
12.06
16.32
13.98
47
54.34
Shares (diluted)M
70.38
79.02
74.59
80.31
91.13
93.07
97.91
105.9
110.8
109.4
55.23
3.73%
5.93%
57
27.54
Buyback yield%
23.75
24.65
27.20
29.10
30.02
29.26
27.35
27.27
24.34
25.77
15.17
27.27
27.23
53
1.663
D/E ratiox
1.526
1.345
1.360
1.337
1.369
1.213
1.052
1.058
1.060
0.915
0.526
1.058
1.275
73
24.23
Enterprise value¥B
15.17
15.24
13.38
11.93
10.80
10.13
9.730
10.58
9.975
10.51
12.46
(0.55%)
(4.37%)
14
20.04
LT debt¥B
20.30
19.76
20.84
23.33
25.87
26.64
29.80
34.17
36.30
34.88
20.46
6.16%
6.28%
87
Revenue
¥20.05B
6.06%
1.00×
Cost of revenue
¥13.89B
6.14%
1.01×
Operating expenses
¥2.240B
6.56%
1.05×
Property and equipment
20.76%
Cash and investments
18.61%
Spread over hurdle
(3.34%)