39.42
Revenue¥B
74.26
76.85
78.25
81.32
83.59
86.63
91.47
96.65
100.6
105.2
44.01
4.70%
3.87%
79
5.17
Revenue growth%
2.14
4.95
3.04
1.16
3.90
6.31
5.32
3.30
3.03
4.73
7.64
4.73
3.60
51
13.38
Gross margin%
29.85
31.24
31.23
33.07
31.61
31.79
29.88
27.18
25.86
28.45
5.66
28.45
30.55
19
2.16
Operating margin%
21.13
20.73
19.49
17.86
15.27
18.16
20.02
20.76
18.29
16.06
22.96
18.29
18.89
94
4.23
Net margin%
25.47
25.55
26.08
28.09
26.66
25.98
25.77
23.63
21.27
23.92
25.80
23.92
25.66
25
25.30
P/E ratio (avg)x
14.64
16.33
17.88
17.41
18.92
17.45
16.69
16.21
16.20
18.38
24.27
16.69
17.05
38
7.607
EV/EBITx
25.14
26.63
25.13
25.42
22.70
23.63
23.01
22.35
21.54
23.49
26.17
23.01
23.56
84
4.53
FCF yield (avg)%
23.38
24.32
26.66
26.07
27.79
28.43
26.69
24.49
25.75
23.86
23.53
25.75
25.91
82
12.26
FCF margin%
13.59
16.26
14.02
12.75
15.00
13.02
15.66
16.07
16.46
13.93
24.57
15.66
14.51
51
1.213
FCF / Net incomex
0.935
1.080
1.200
1.216
1.353
1.433
1.603
1.575
1.604
1.704
0.574
1.603
1.393
5
12.81
ROIC%
27.61
29.52
30.75
29.52
32.09
33.03
34.86
34.36
35.98
37.30
11.68
34.86
32.56
85
8.04
Return on equity%
19.21
17.90
17.05
15.97
13.89
11.48
12.61
13.55
15.86
15.32
27.68
13.55
15.59
40
3.90
Return on assets%
19.97
19.75
16.89
17.07
16.19
15.73
16.45
15.69
15.31
16.73
20.45
15.73
16.59
92
1,410
EPS¥
991.42
1,013
1,006
998.66
1,045
1,224
1,231
1,268
1,217
1,267
1,453
3.94%
2.09%
—
14.83
EPS growth%
8.42
10.88
11.65
14.51
13.41
14.64
17.17
18.37
17.83
20.73
25.06
17.83
14.58
40
1,487
Bookvalue per sh¥
1,593
1,657
1,756
1,715
1,529
1,432
1,510
1,682
1,613
1,679
1,765
1.88%
1.15%
—
1,577
FCF per share¥
2,031
1,882
1,748
1,804
1,717
1,703
1,684
1,800
1,867
1,917
1,211
2.23%
0.46%
—
1,231
Dividend per sh¥
1,347
1,319
1,196
1,160
1,194
1,166
1,201
1,215
1,107
1,115
1,140
(1.36%)
(3.10%)
—
28.86
Div yield (avg)%
19.59
19.74
19.28
17.88
14.90
15.91
15.13
15.05
14.09
16.12
11.66
15.13
16.02
42
15.60
Payout ratio%
26.18
25.86
27.92
25.68
27.93
29.19
30.28
29.36
28.01
28.69
28.31
29.19
27.97
48
61.46
Shares (diluted)M
52.83
51.76
47.15
49.02
50.37
47.65
44.49
45.29
48.39
41.62
60.99
(3.75%)
(3.42%)
76
7.16
Buyback yield%
1.92
4.39
1.87
3.31
2.35
3.29
2.55
5.02
7.98
10.02
11.09
5.02
3.30
93
1.273
D/E ratiox
0.345
0.398
0.440
0.459
0.485
0.498
0.555
0.557
0.603
0.617
0.539
0.557
0.491
26
23.72
Enterprise value¥B
90.43
85.62
99.31
98.19
101.0
114.0
132.2
129.8
129.7
132.6
91.12
5.61%
3.79%
59
68.57
LT debt¥B
13.85
13.44
13.37
12.25
11.68
11.35
12.56
13.62
13.68
13.36
8.142
2.71%
0.50%
92
Revenue
¥105.2B
3.87%
1.00×
Cost of revenue
¥57.24B
3.91%
1.00×
Operating expenses
¥11.56B
4.18%
1.03×
Goodwill & intangibles
18.36%
Property and equipment
16.71%
Spread over hurdle
20.12%