65.73
Revenue¥B
34.89
37.44
39.53
41.79
43.84
47.83
51.50
55.14
59.77
62.98
72.02
7.51%
7.03%
16
27.56
Revenue growth%
9.96
7.33
5.45
4.64
2.26
1.59
3.88
1.04
0.40
2.54
29.56
1.59
3.21
69
25.59
Gross margin%
25.04
23.59
23.69
23.85
21.15
18.49
15.50
12.91
11.53
14.38
18.88
14.38
19.82
49
25.11
Operating margin%
14.77
15.05
16.97
19.28
16.61
16.71
13.92
13.46
12.97
10.48
3.40
13.46
14.91
83
8.78
Net margin%
19.79
21.92
24.35
25.91
26.68
26.23
25.15
22.91
24.14
25.10
3.20
25.10
24.72
90
11.46
P/E ratio (avg)x
24.05
21.27
19.23
19.57
16.99
17.17
15.37
15.86
15.71
16.58
10.86
15.86
17.08
11
9.941
EV/EBITx
13.29
13.29
14.13
14.31
14.33
15.47
16.09
14.77
13.97
14.61
27.29
14.77
14.32
23
6.48
FCF yield (avg)%
25.03
24.38
22.83
25.05
23.24
21.51
21.84
19.57
18.00
19.01
29.84
19.57
22.34
12
26.60
FCF margin%
28.26
28.09
30.73
28.00
26.31
27.70
29.57
29.67
29.77
30.22
25.95
29.67
28.92
8
0.752
FCF / Net incomex
0.204
0.221
0.209
0.217
0.214
0.221
0.224
0.203
0.221
0.224
0.612
0.221
0.219
54
23.35
ROIC%
15.69
17.93
16.63
18.78
21.44
23.43
23.45
21.12
18.75
17.49
8.88
21.12
18.76
49
24.60
Return on equity%
20.31
20.95
21.26
18.83
18.45
16.84
15.92
13.00
10.61
12.49
23.11
13.00
17.65
89
4.25
Return on assets%
0.40
0.86
0.40
0.40
1.35
0.41
1.57
1.49
1.36
1.33
24.49
1.36
1.09
88
340.43
EPS¥
157.97
152.77
146.83
135.91
121.59
123.71
110.92
99.39
103.82
100.14
362.26
(3.81%)
(3.56%)
—
13.71
EPS growth%
12.61
14.10
17.04
16.64
16.57
18.36
20.29
21.02
21.43
21.43
10.10
21.02
17.70
28
408.07
Bookvalue per sh¥
633.05
620.24
679.04
677.95
738.64
874.91
956.77
1,156
1,290
1,506
99.68
15.32%
10.23%
—
479.54
FCF per share¥
308.76
307.18
346.70
356.54
362.79
370.87
401.74
437.86
416.05
465.63
342.99
5.12%
5.42%
—
166.73
Dividend per sh¥
779.51
852.89
882.64
1,029
1,104
1,044
985.55
1,090
1,129
1,127
258.05
0.41%
4.11%
—
28.00
Div yield (avg)%
23.22
24.94
27.67
25.85
27.32
27.86
25.91
25.96
25.78
25.79
26.35
25.91
25.88
27
3.09
Payout ratio%
1.44
3.20
5.39
3.79
3.84
2.24
3.66
3.42
0.98
2.50
17.21
2.50
3.31
16
175.6
Shares (diluted)M
131.2
132.2
123.0
112.2
122.2
108.9
116.6
116.0
124.1
122.3
178.4
0.03%
(1.07%)
53
19.26
Buyback yield%
24.23
23.25
25.01
24.50
21.53
23.29
25.61
24.54
22.49
24.44
14.33
24.44
24.34
10
0.397
D/E ratiox
0.982
0.910
0.799
0.822
0.735
0.728
0.735
0.767
0.802
0.777
0.504
0.767
0.788
8
70.02
Enterprise value¥B
58.11
63.21
67.26
70.84
71.79
84.04
89.93
89.45
103.8
120.3
67.15
10.87%
8.54%
37
60.27
LT debt¥B
52.34
56.54
63.51
67.72
74.50
88.85
94.92
98.52
95.61
98.71
10.04
5.79%
8.41%
17
Revenue
¥62.98B
7.03%
1.00×
Cost of revenue
¥35.89B
6.92%
0.99×
Operating expenses
¥10.20B
7.45%
1.04×
Goodwill & intangibles
17.33%
Property and equipment
15.74%
Spread over hurdle
(2.55%)