93.85
Revenue¥B
184.3
183.5
188.3
187.1
186.9
188.6
190.6
196.6
201.7
206.5
104.8
2.01%
1.23%
91
6.77
Revenue growth%
18.84
17.97
17.41
15.11
17.25
18.38
15.38
16.04
17.15
15.21
11.84
16.04
17.20
74
24.77
Gross margin%
24.00
26.65
26.62
24.89
25.01
27.87
30.60
28.22
30.28
29.72
9.84
29.72
27.26
50
27.21
Operating margin%
20.69
17.94
20.23
19.05
19.83
18.59
16.74
19.29
16.33
14.01
8.19
16.74
18.82
41
2.37
Net margin%
19.91
19.93
18.51
15.57
17.99
16.51
17.43
20.12
19.29
20.21
17.20
19.29
18.90
40
36.86
P/E ratio (avg)x
22.23
24.12
22.76
23.34
23.86
26.21
28.57
26.91
30.48
32.53
30.03
28.57
25.16
92
6.222
EV/EBITx
13.93
14.26
14.39
15.87
17.86
18.08
19.45
20.32
21.24
22.89
13.04
20.32
17.97
35
25.62
FCF yield (avg)%
21.31
19.30
21.99
21.26
22.20
22.55
21.10
19.97
17.81
18.39
5.05
19.97
21.18
72
3.27
FCF margin%
9.90
8.57
6.87
8.50
9.14
6.52
6.67
9.56
8.19
10.13
8.09
8.19
8.54
68
1.512
FCF / Net incomex
1.468
1.589
1.491
1.554
1.757
1.746
1.989
1.981
2.262
2.350
0.101
1.989
1.751
5
21.47
ROIC%
20.70
19.55
19.68
21.15
18.58
18.58
20.79
19.79
18.86
21.28
7.62
19.79
19.74
40
26.83
Return on equity%
0.40
0.40
2.45
1.62
2.40
0.55
0.40
0.40
0.40
1.84
19.43
0.40
0.47
51
29.57
Return on assets%
27.00
27.66
27.35
27.60
29.61
32.48
34.49
33.74
36.02
37.36
13.06
34.49
31.04
10
4,542
EPS¥
3,611
4,053
3,940
3,830
3,898
4,534
4,453
5,061
5,770
5,746
4,865
8.07%
6.04%
—
17.16
EPS growth%
8.80
10.23
8.24
7.36
5.23
6.11
8.57
8.73
7.55
4.89
19.01
7.55
7.90
91
3,755
Bookvalue per sh¥
1,539
1,641
1,932
2,286
2,323
2,328
2,337
2,306
2,583
2,869
1,975
4.31%
7.83%
—
1,550
FCF per share¥
2,435
2,595
2,467
2,620
3,032
3,189
3,704
4,232
4,453
5,017
939.70
10.59%
7.31%
—
4,040
Dividend per sh¥
4,256
4,309
4,221
4,189
4,878
5,322
6,162
6,553
7,699
8,030
3,429
10.48%
7.48%
—
18.23
Div yield (avg)%
13.03
10.36
7.39
8.44
10.81
11.58
11.50
13.92
13.42
11.52
26.18
11.58
11.51
7
21.27
Payout ratio%
6.63
7.05
8.64
8.03
10.00
12.92
14.94
12.65
10.38
9.88
19.93
12.65
9.94
58
12.23
Shares (diluted)M
10.24
9.676
8.536
8.822
7.682
7.911
8.003
7.817
6.968
7.252
12.00
(1.14%)
(3.67%)
20
23.38
Buyback yield%
29.17
28.81
29.27
30.94
31.91
30.94
32.59
32.19
34.72
33.91
21.96
32.59
31.43
56
1.004
D/E ratiox
1.741
1.941
2.297
2.734
2.663
3.143
3.562
3.874
4.265
4.852
0.601
3.874
2.939
82
191.4
Enterprise value¥B
127.4
143.6
149.3
157.2
172.9
171.8
194.1
185.6
197.9
226.1
81.58
5.51%
5.19%
32
9.635
LT debt¥B
70.58
69.27
74.44
65.93
64.36
69.81
63.82
56.41
50.02
54.57
72.95
(3.25%)
(3.63%)
18
Revenue
¥206.5B
1.23%
1.00×
Cost of revenue
¥114.9B
1.43%
1.02×
Operating expenses
¥41.85B
0.64%
0.94×
Property and equipment
15.87%
Spread over hurdle
12.38%