59.42
Revenue¥B
43.71
47.61
51.36
54.21
57.71
60.18
62.99
67.16
71.19
76.99
61.62
5.93%
6.70%
50
20.49
Revenue growth%
13.46
15.30
13.90
11.25
11.03
12.96
11.06
11.32
10.45
11.94
7.98
11.32
11.63
17
8.10
Gross margin%
15.23
14.85
15.43
14.52
15.55
15.75
16.30
17.30
14.50
14.91
6.45
15.75
15.33
93
13.26
Operating margin%
11.84
9.54
11.65
11.74
12.91
13.16
11.23
9.02
7.10
8.63
10.78
9.02
11.44
65
12.67
Net margin%
16.28
15.09
15.43
13.58
14.98
13.52
15.03
17.17
15.20
12.20
29.41
15.03
15.06
42
11.60
P/E ratio (avg)x
37.37
40.51
42.35
46.51
51.22
52.01
52.20
48.50
46.97
51.07
19.62
51.07
47.73
90
31.88
EV/EBITx
35.10
39.71
40.96
43.00
50.85
55.42
66.25
79.42
94.85
94.88
18.02
79.42
53.13
20
10.04
FCF yield (avg)%
18.97
20.25
22.06
23.54
21.12
21.85
24.03
23.23
23.72
26.03
19.89
23.72
22.64
88
22.56
FCF margin%
8.39
5.75
4.46
1.50
2.66
3.67
3.17
5.43
7.15
6.99
15.35
5.43
4.95
39
0.296
FCF / Net incomex
1.459
1.679
1.875
2.266
2.404
2.554
3.063
3.152
3.102
3.557
1.580
3.102
2.479
82
17.63
ROIC%
7.60
6.08
4.08
5.46
8.21
7.69
9.39
7.08
9.24
8.77
27.02
8.77
7.64
17
28.77
Return on equity%
14.85
15.97
14.36
13.45
13.90
13.80
15.11
14.61
17.34
17.59
14.34
15.11
14.73
94
13.09
Return on assets%
26.78
27.24
24.73
27.04
27.84
30.10
31.05
28.62
30.18
29.75
6.29
30.10
28.23
72
195.61
EPS¥
218.98
227.58
223.38
242.92
253.57
245.00
252.63
266.91
275.37
281.41
202.12
2.11%
2.58%
—
8.57
EPS growth%
15.59
16.46
14.13
14.64
12.84
10.31
9.80
10.91
9.85
10.17
19.22
10.17
11.87
29
126.93
Bookvalue per sh¥
118.03
124.42
134.87
150.58
148.40
143.10
138.95
137.77
148.66
156.43
229.11
1.06%
2.95%
—
129.38
FCF per share¥
56.21
63.14
63.73
65.35
68.89
66.25
67.15
66.92
66.75
67.86
139.19
(0.30%)
2.74%
—
197.18
Dividend per sh¥
49.94
47.94
53.26
59.99
62.89
61.77
55.70
62.43
57.29
64.89
35.57
0.63%
1.60%
—
12.82
Div yield (avg)%
18.89
19.74
19.36
21.99
21.60
21.37
22.80
22.06
23.84
23.51
4.75
22.80
21.79
84
6.33
Payout ratio%
8.06
10.19
10.04
10.81
8.24
8.93
10.43
8.21
9.19
7.32
26.55
8.93
9.06
77
201.8
Shares (diluted)M
203.5
205.5
208.1
220.8
225.4
257.5
282.2
262.2
300.6
307.2
205.1
6.39%
3.38%
53
9.96
Buyback yield%
9.75
9.37
7.72
9.64
10.68
13.57
13.41
12.03
13.69
15.83
5.13
13.57
11.36
30
1.198
D/E ratiox
0.521
0.526
0.601
0.657
0.668
0.724
0.707
0.719
0.745
0.840
1.267
0.724
0.688
40
57.33
Enterprise value¥B
6.541
6.751
6.825
6.547
6.240
6.137
6.183
6.675
6.295
5.968
35.27
(0.89%)
(1.03%)
78
26.92
LT debt¥B
57.58
53.98
51.40
51.96
52.65
57.99
64.32
68.65
73.28
70.38
25.33
5.98%
2.16%
76
Revenue
¥76.99B
6.70%
1.00×
Cost of revenue
¥53.30B
6.73%
1.00×
Operating expenses
¥15.89B
6.80%
1.01×
Property and equipment
17.56%
Spread over hurdle
(3.05%)