70.69
Revenue¥B
55.20
56.88
59.30
60.69
61.96
63.11
62.97
63.70
66.42
67.41
76.83
1.70%
1.96%
53
14.96
Revenue growth%
27.37
25.78
24.46
24.47
26.28
27.98
29.78
29.53
28.56
25.84
24.26
28.56
26.83
75
21.91
Gross margin%
11.37
11.99
13.93
11.13
9.52
7.46
9.92
8.87
6.76
6.77
25.17
7.46
9.72
80
18.12
Operating margin%
25.20
25.32
23.16
23.70
21.22
22.43
22.29
23.43
20.43
19.23
2.83
22.29
22.79
41
8.00
Net margin%
7.20
7.39
7.93
9.02
10.80
11.91
14.68
15.50
18.28
20.91
15.06
15.50
11.35
11
17.11
P/E ratio (avg)x
10.32
11.37
12.09
13.53
13.15
12.59
12.98
15.15
17.41
17.61
6.043
15.15
13.06
58
27.22
EV/EBITx
16.67
17.08
17.59
18.75
19.78
21.82
21.60
23.88
25.90
29.66
11.38
23.88
20.69
60
20.55
FCF yield (avg)%
8.00
7.57
10.04
12.95
15.64
16.11
14.62
16.50
15.22
16.98
5.88
16.11
14.92
9
27.37
FCF margin%
4.10
2.86
3.82
5.65
6.48
8.02
7.38
7.14
7.52
5.31
11.03
7.38
6.07
29
0.891
FCF / Net incomex
1.309
1.423
1.287
1.304
1.227
1.216
1.316
1.417
1.543
1.645
0.307
1.417
1.312
29
21.23
ROIC%
6.12
6.63
9.05
8.03
8.20
9.19
12.00
13.33
14.54
12.96
21.31
12.96
9.12
68
17.59
Return on equity%
27.85
25.41
22.75
22.82
25.28
24.79
25.28
23.82
21.19
23.36
28.98
23.82
24.31
39
14.22
Return on assets%
4.24
4.94
5.60
7.86
9.16
8.43
6.76
7.00
8.91
10.81
5.18
8.43
7.43
53
30.27
EPS¥
24.12
21.76
24.62
27.70
27.23
27.67
30.79
33.55
34.38
36.91
33.38
6.27%
3.76%
—
4.66
EPS growth%
27.94
29.45
26.59
24.25
23.45
26.42
27.26
25.75
24.14
23.75
20.63
25.75
26.08
45
35.01
Bookvalue per sh¥
110.40
130.28
152.62
168.66
183.04
215.84
224.97
226.36
227.90
254.47
92.80
6.81%
9.69%
—
75.39
FCF per share¥
118.00
115.53
110.07
104.94
104.23
100.99
116.46
135.93
157.31
163.24
43.93
9.39%
3.04%
—
61.18
Dividend per sh¥
60.31
58.27
50.08
46.93
49.83
49.02
46.84
40.06
36.70
37.22
65.52
(5.67%)
(4.42%)
—
22.66
Div yield (avg)%
19.14
19.39
17.82
18.64
19.16
18.05
17.87
17.73
15.76
18.68
10.34
17.87
18.35
23
15.73
Payout ratio%
12.08
9.51
10.95
10.31
7.80
9.68
10.54
13.25
11.82
12.32
3.48
11.82
10.75
32
492.5
Shares (diluted)M
406.2
356.4
349.9
369.7
362.3
368.1
391.1
341.6
312.1
334.3
504.3
(1.60%)
(1.59%)
74
8.25
Buyback yield%
27.07
29.43
27.06
27.06
25.37
26.54
27.97
30.63
30.95
31.86
24.07
30.63
27.52
11
0.130
D/E ratiox
1.398
1.536
1.556
1.511
1.368
1.446
1.306
1.279
1.388
1.480
0.683
1.388
1.422
79
52.44
Enterprise value¥B
9.723
10.56
11.24
11.31
11.11
11.55
10.24
11.13
11.41
10.45
40.74
(1.21%)
0.45%
8
47.83
LT debt¥B
78.94
83.16
80.51
81.62
83.97
85.17
92.47
88.78
93.66
103.7
39.01
4.30%
3.41%
87
Revenue
¥67.41B
1.96%
1.00×
Cost of revenue
¥45.72B
1.84%
0.99×
Operating expenses
¥8.499B
2.16%
1.02×
Property and equipment
19.27%
Goodwill & intangibles
17.47%
Cash and investments
14.03%
Return on capital
115.73%
Spread over hurdle
107.55%