14.93
Revenue¥B
11.40
12.23
12.63
13.27
13.73
14.25
14.91
15.92
16.44
16.97
16.66
4.33%
4.44%
30
18.26
Revenue growth%
14.42
16.10
14.52
13.17
14.87
15.77
15.94
16.00
17.79
16.78
13.46
16.00
15.85
18
25.48
Gross margin%
12.88
11.75
8.95
10.87
12.87
14.40
12.67
10.38
13.22
13.13
6.80
13.13
12.77
9
5.18
Operating margin%
19.36
17.12
14.84
12.38
11.21
11.94
11.59
9.20
8.04
7.03
7.35
9.20
11.77
16
17.93
Net margin%
6.19
8.22
5.75
8.02
7.59
5.28
7.09
10.02
7.90
5.94
14.33
7.09
7.34
12
29.23
P/E ratio (avg)x
16.14
17.54
18.62
17.46
17.68
19.44
21.18
21.33
20.09
19.64
12.03
20.09
19.03
36
24.03
EV/EBITx
24.96
26.83
28.99
34.22
34.94
38.95
43.57
51.42
53.86
57.13
11.57
51.42
36.94
10
26.31
FCF yield (avg)%
26.55
29.26
27.16
28.36
29.03
27.35
24.40
24.70
25.16
22.99
13.48
24.70
26.86
87
25.24
FCF margin%
23.14
24.81
26.44
27.22
27.13
25.92
24.58
24.08
25.38
27.75
8.29
25.38
25.65
73
0.333
FCF / Net incomex
1.105
0.999
0.947
1.022
1.039
0.941
0.962
0.908
0.807
0.703
1.711
0.908
0.955
50
5.52
ROIC%
14.80
15.53
18.39
19.22
21.99
20.03
19.06
17.62
20.01
17.76
11.37
19.06
18.73
54
11.61
Return on equity%
6.39
4.44
2.16
0.40
2.54
2.83
4.26
1.43
4.00
4.79
20.39
4.00
3.41
70
29.53
Return on assets%
17.76
18.21
17.38
16.30
14.13
17.05
16.06
16.12
18.80
17.41
2.06
17.05
17.21
56
189.44
EPS¥
138.68
131.95
116.12
123.59
132.26
141.28
123.28
121.13
111.08
104.68
204.79
(4.57%)
(3.65%)
—
4.51
EPS growth%
28.15
28.25
26.79
25.46
24.54
26.29
28.69
28.19
28.12
26.16
21.10
28.12
27.45
47
236.98
Bookvalue per sh¥
293.98
313.53
314.58
320.81
334.84
390.69
390.97
448.89
506.95
532.85
70.51
9.74%
5.80%
—
157.21
FCF per share¥
311.99
331.06
334.01
331.76
386.32
438.45
459.93
550.55
567.20
600.53
179.36
9.22%
7.23%
—
232.28
Dividend per sh¥
250.11
241.31
221.56
240.32
220.96
205.16
236.60
235.37
244.62
227.46
161.04
0.58%
0.11%
—
24.01
Div yield (avg)%
28.59
27.61
25.98
25.26
27.06
29.52
27.10
29.01
30.58
28.89
3.28
29.01
28.10
9
17.45
Payout ratio%
12.85
15.79
17.85
18.38
18.64
20.02
22.76
19.90
19.84
16.86
2.28
19.90
18.51
6
40.41
Shares (diluted)M
40.12
35.26
37.28
40.02
40.08
38.75
42.55
38.03
37.14
33.20
41.02
(3.69%)
(1.43%)
51
16.63
Buyback yield%
21.95
20.02
22.18
22.85
21.62
24.17
25.11
26.15
27.26
25.43
12.15
25.43
23.51
62
1.583
D/E ratiox
1.882
2.005
2.081
2.205
2.364
2.106
2.083
2.275
2.282
2.471
0.358
2.275
2.155
16
14.35
Enterprise value¥B
3.291
3.020
2.839
2.613
2.674
2.652
2.481
2.376
2.257
2.455
2.960
(1.70%)
(2.01%)
16
5.838
LT debt¥B
8.222
9.304
10.44
10.83
10.94
10.12
10.01
9.297
9.271
9.335
14.60
(3.12%)
0.93%
42
Revenue
¥16.97B
4.44%
1.00×
Cost of revenue
¥8.581B
4.27%
0.98×
Operating expenses
¥2.914B
4.88%
1.04×
Property and equipment
22.35%
Goodwill & intangibles
17.71%
Spread over hurdle
30.83%