16.19
Revenue¥B
82.90
87.03
91.37
95.20
99.59
104.3
106.6
113.2
118.0
125.3
17.10
4.70%
4.56%
80
20.60
Revenue growth%
28.42
26.74
26.43
23.58
24.59
25.45
22.51
24.00
23.03
25.48
7.57
24.00
25.02
67
19.14
Gross margin%
19.27
16.96
14.72
13.40
13.02
14.60
11.60
11.44
11.49
11.15
3.87
11.49
13.21
50
24.04
Operating margin%
7.81
6.34
7.66
7.97
6.57
4.03
6.33
7.84
6.00
7.54
18.22
6.33
7.05
8
15.39
Net margin%
13.39
11.30
13.95
11.87
12.63
14.21
13.99
13.24
10.95
12.01
13.96
13.24
12.93
21
28.55
P/E ratio (avg)x
52.81
62.09
71.23
74.67
80.06
89.16
106.2
104.5
104.7
110.1
19.28
104.7
84.61
27
22.51
EV/EBITx
11.23
10.67
10.44
9.408
10.22
9.885
9.556
9.338
9.715
8.836
21.42
9.556
9.800
8
15.52
FCF yield (avg)%
5.88
3.37
1.55
2.77
5.45
2.93
4.45
3.31
3.11
3.57
2.69
3.31
3.34
17
6.29
FCF margin%
13.66
11.65
12.51
13.36
11.30
10.66
12.16
12.61
15.37
17.10
11.31
12.61
12.56
71
1.333
FCF / Net incomex
1.676
2.002
2.282
2.726
3.032
3.414
4.081
4.659
5.310
5.540
0.101
4.659
3.223
16
4.51
ROIC%
29.84
30.37
32.38
30.97
32.61
30.07
28.83
26.43
24.66
22.65
23.95
26.43
29.95
5
6.18
Return on equity%
16.64
15.35
17.15
14.73
13.53
11.78
11.12
10.27
10.42
9.26
7.30
10.42
12.65
5
28.34
Return on assets%
17.94
17.78
20.77
22.86
22.91
22.84
22.91
25.76
27.15
26.99
22.37
25.76
22.88
29
92.84
EPS¥
423.08
458.49
549.73
640.16
715.77
815.72
859.02
938.82
994.20
1,156
100.72
10.07%
11.75%
—
12.70
EPS growth%
7.32
9.78
11.01
13.82
12.40
14.66
12.21
12.10
13.03
15.28
10.13
13.03
12.31
57
241.37
Bookvalue per sh¥
207.11
221.05
222.76
250.47
248.99
268.07
302.96
351.94
359.03
358.09
137.03
7.54%
6.25%
—
241.76
FCF per share¥
214.49
243.13
250.54
237.75
218.03
210.69
195.17
223.87
224.78
231.06
156.44
1.17%
1.04%
—
272.39
Dividend per sh¥
233.02
259.67
297.55
317.89
369.17
373.26
433.47
415.98
397.73
431.46
95.40
3.17%
8.24%
—
13.47
Div yield (avg)%
14.72
11.74
13.95
14.80
16.68
13.99
14.80
17.57
19.32
21.18
18.67
17.57
14.80
12
3.11
Payout ratio%
14.10
13.13
11.75
10.60
10.06
10.21
12.64
14.20
15.84
13.67
12.22
13.67
12.88
74
154.5
Shares (diluted)M
107.6
96.27
97.02
91.99
79.79
77.74
67.14
68.91
69.05
73.39
155.9
(1.66%)
(4.89%)
68
24.02
Buyback yield%
2.02
0.40
0.40
1.55
3.65
4.93
6.85
5.84
7.50
9.59
17.14
6.85
4.29
69
1.465
D/E ratiox
1.126
1.045
1.128
1.240
1.162
1.256
1.361
1.357
1.475
1.506
0.956
1.361
1.248
88
29.76
Enterprise value¥B
27.85
27.91
30.49
35.28
39.00
38.04
43.08
50.49
48.08
56.25
47.68
7.60%
7.37%
28
67.27
LT debt¥B
200.0
230.5
251.0
261.4
272.0
317.9
317.4
317.1
352.5
399.0
14.33
7.96%
7.88%
65
Revenue
¥125.3B
4.56%
1.00×
Cost of revenue
¥55.81B
4.30%
0.98×
Operating expenses
¥27.91B
5.05%
1.05×
Cash and investments
16.44%
Property and equipment
15.57%
Spread over hurdle
(1.06%)