33.46
Revenue¥B
14.49
15.72
16.71
17.80
19.19
20.28
21.55
23.57
25.77
28.25
34.89
8.04%
7.51%
25
25.86
Revenue growth%
7.01
7.71
8.23
7.26
6.36
5.04
2.56
2.09
3.55
4.22
25.98
3.55
5.70
72
4.93
Gross margin%
20.12
21.98
21.54
23.68
22.63
21.22
19.83
20.30
21.58
22.57
10.68
21.22
21.56
81
22.55
Operating margin%
6.47
3.73
3.72
4.27
5.33
5.38
4.24
5.97
4.36
6.01
14.53
5.38
4.84
76
5.32
Net margin%
3.39
4.13
4.41
2.79
2.75
5.01
6.58
8.13
7.12
5.00
5.34
6.58
4.71
15
37.66
P/E ratio (avg)x
11.36
12.07
11.37
10.38
9.993
10.73
11.27
10.94
9.990
10.76
19.05
10.76
10.85
52
20.83
EV/EBITx
20.15
22.08
22.38
23.34
25.04
25.01
26.43
24.27
26.50
25.76
15.84
25.76
24.64
23
5.33
FCF yield (avg)%
6.58
7.55
8.53
8.53
9.90
7.77
10.04
8.70
11.18
8.91
3.33
8.91
8.62
76
5.11
FCF margin%
12.60
15.08
14.77
15.65
15.11
17.45
16.53
15.63
13.20
15.93
5.57
15.93
15.37
79
1.520
FCF / Net incomex
0.432
0.431
0.411
0.368
0.331
0.337
0.341
0.298
0.321
0.343
0.495
0.337
0.342
90
14.85
ROIC%
15.57
15.63
14.13
15.51
15.63
17.65
16.70
13.87
14.78
17.60
22.14
16.70
15.60
66
24.38
Return on equity%
11.93
11.80
12.43
9.52
12.32
12.51
14.59
16.88
13.93
16.44
3.15
14.59
12.47
38
28.48
Return on assets%
32.67
30.77
29.23
32.15
34.94
36.80
34.53
34.23
31.64
29.32
10.25
34.23
32.41
18
114.95
EPS¥
94.35
96.19
94.94
104.82
119.70
126.92
142.91
165.61
173.38
195.58
125.17
10.32%
7.28%
—
29.58
EPS growth%
4.96
5.41
4.79
5.30
2.96
2.33
0.40
0.75
0.40
0.40
19.54
0.40
2.65
46
155.36
Bookvalue per sh¥
195.26
189.19
213.98
206.40
193.57
212.46
236.47
247.98
284.24
331.48
144.62
11.36%
4.80%
—
121.22
FCF per share¥
133.52
158.99
165.43
173.09
179.93
210.78
205.40
212.69
236.69
265.54
84.07
8.10%
8.32%
—
82.87
Dividend per sh¥
184.55
214.41
212.43
225.81
257.95
305.46
330.03
346.39
368.00
395.97
158.07
8.95%
7.70%
—
2.96
Div yield (avg)%
21.56
23.49
25.03
22.44
24.46
22.46
24.65
23.06
20.41
22.89
21.15
22.89
22.97
86
22.66
Payout ratio%
6.22
4.73
5.23
7.74
8.72
8.21
8.08
6.58
8.51
11.37
13.33
8.21
7.91
69
125.5
Shares (diluted)M
183.9
181.6
204.2
220.2
248.0
259.4
248.7
262.2
262.2
285.4
123.2
2.85%
5.16%
90
24.87
Buyback yield%
7.79
9.08
8.07
5.50
3.38
3.30
0.53
0.40
1.86
2.62
16.61
1.86
3.34
70
1.421
D/E ratiox
1.980
2.011
1.990
2.303
2.629
2.754
3.063
3.437
3.811
3.715
1.196
3.437
2.691
48
10.28
Enterprise value¥B
18.66
19.76
21.29
24.26
26.52
28.75
29.52
30.24
32.18
31.11
15.14
3.24%
5.59%
38
33.54
LT debt¥B
3.997
4.072
4.468
3.920
4.192
3.987
4.302
4.086
3.734
3.443
3.912
(3.86%)
(2.05%)
15
Revenue
¥28.25B
7.51%
1.00×
Cost of revenue
¥19.61B
7.42%
0.99×
Operating expenses
¥5.183B
6.87%
0.94×
Cash and investments
19.92%
Property and equipment
17.73%
Goodwill & intangibles
15.89%
Spread over hurdle
48.41%