11.15
Revenue¥B
7.023
7.154
7.443
7.588
7.865
7.933
8.072
8.185
8.311
8.640
12.28
1.90%
2.55%
77
6.91
Revenue growth%
3.82
2.00
4.01
6.64
4.82
3.19
2.63
1.53
0.40
0.40
20.56
1.53
2.91
70
26.87
Gross margin%
20.73
19.09
18.75
16.78
17.66
16.58
16.94
14.79
12.44
10.95
2.40
14.79
16.86
47
22.67
Operating margin%
34.23
36.06
39.00
36.55
38.46
36.91
35.34
35.84
35.08
36.22
3.24
35.84
36.14
8
22.31
Net margin%
11.52
9.14
9.79
6.93
9.84
11.96
13.42
10.87
8.87
11.68
2.69
11.68
10.36
92
8.877
P/E ratio (avg)x
31.15
31.34
31.24
31.82
29.48
27.34
29.42
29.93
29.50
33.77
34.58
29.50
30.54
56
37.81
EV/EBITx
52.21
57.74
64.98
67.10
72.48
77.36
77.32
78.17
78.49
87.49
11.10
78.17
74.90
34
16.44
FCF yield (avg)%
23.18
22.44
20.63
20.63
17.81
17.71
17.09
16.49
17.61
18.24
12.14
17.61
18.03
12
16.94
FCF margin%
23.67
24.28
26.74
29.18
29.09
27.72
26.24
27.24
27.44
29.80
17.57
27.44
27.34
46
1.196
FCF / Net incomex
1.144
1.256
1.414
1.396
1.512
1.604
1.888
2.098
2.262
2.211
0.905
2.098
1.558
90
7.71
ROIC%
21.02
20.45
21.56
20.08
22.86
22.77
25.66
28.58
27.16
29.87
23.79
27.16
22.81
36
3.38
Return on equity%
1.80
0.90
1.44
0.40
1.89
2.65
2.59
5.45
3.50
2.32
23.86
2.65
2.11
37
26.14
Return on assets%
6.37
7.06
7.72
8.73
7.31
6.48
3.99
3.54
4.22
3.95
17.17
3.99
6.43
62
69.96
EPS¥
186.80
212.02
216.08
228.65
266.92
289.65
325.37
318.88
384.54
435.00
71.79
10.26%
10.17%
—
19.42
EPS growth%
0.40
0.40
0.40
0.82
1.47
0.40
0.40
0.40
2.05
0.40
16.53
0.40
0.40
50
80.20
Bookvalue per sh¥
170.49
192.87
197.61
209.32
219.67
212.62
249.48
248.95
265.11
290.37
54.24
5.74%
6.77%
—
58.08
FCF per share¥
187.77
194.58
220.97
231.82
241.15
240.64
233.72
215.88
196.15
222.59
195.22
(1.59%)
1.47%
—
42.62
Dividend per sh¥
184.69
180.70
203.84
231.28
250.53
283.37
306.94
330.71
316.36
352.86
168.69
7.09%
7.22%
—
4.95
Div yield (avg)%
30.20
32.85
34.71
32.23
31.96
31.25
30.65
30.24
31.30
29.87
22.49
30.65
31.27
93
3.20
Payout ratio%
10.64
13.35
13.49
12.94
15.11
12.76
11.45
9.81
8.89
9.52
9.30
9.81
12.11
93
26.62
Shares (diluted)M
30.63
28.64
26.40
26.68
27.39
23.84
25.91
24.44
25.95
27.53
26.83
0.10%
(1.43%)
18
13.13
Buyback yield%
34.57
31.82
32.04
29.11
27.20
26.94
27.43
29.69
31.68
32.76
12.30
29.69
30.68
20
0.528
D/E ratiox
0.786
0.828
0.927
0.900
0.931
1.054
1.235
1.404
1.519
1.460
0.231
1.404
0.992
85
5.813
Enterprise value¥B
14.31
15.40
16.91
20.01
21.55
20.54
21.40
23.29
27.21
25.83
3.153
3.69%
7.51%
70
6.317
LT debt¥B
9.221
10.30
10.98
11.58
12.66
13.86
14.22
16.35
18.73
21.18
5.110
10.84%
10.21%
51
Revenue
¥8.640B
2.55%
1.00×
Cost of revenue
¥4.572B
2.11%
0.96×
Operating expenses
¥1.150B
3.71%
1.12×
Goodwill & intangibles
15.39%
Property and equipment
14.67%
Spread over hurdle
(0.72%)