4.060
Revenue¥B
45.50
44.81
44.92
45.60
44.90
45.58
45.40
45.31
46.24
47.27
4.496
1.04%
0.19%
85
14.03
Revenue growth%
8.24
7.13
5.81
4.79
7.12
8.90
9.23
7.25
5.63
2.95
27.23
7.25
7.12
60
12.75
Gross margin%
29.01
28.32
25.75
22.98
22.65
21.07
19.38
21.04
19.43
21.01
29.31
21.01
21.86
8
29.32
Operating margin%
16.03
14.34
11.74
11.27
10.83
13.32
14.89
13.18
10.31
10.48
26.87
13.18
12.46
36
28.07
Net margin%
22.14
23.04
22.09
21.66
19.54
21.57
21.36
19.32
19.37
20.29
29.03
20.29
21.47
49
22.41
P/E ratio (avg)x
24.01
23.15
24.06
24.36
27.79
31.72
33.39
32.14
29.52
28.76
22.16
31.72
28.27
51
32.65
EV/EBITx
5.915
6.194
5.938
6.399
5.704
6.160
5.641
4.879
4.446
4.532
28.09
4.879
5.809
9
15.54
FCF yield (avg)%
23.68
20.84
21.91
22.53
22.87
21.39
21.78
23.13
23.12
21.69
29.33
21.78
22.22
61
12.20
FCF margin%
1.06
0.40
0.40
2.67
2.14
1.05
1.14
0.40
0.76
3.59
26.34
1.05
1.06
26
1.216
FCF / Net incomex
1.445
1.453
1.581
1.659
1.599
1.673
1.834
1.722
1.618
1.732
1.109
1.722
1.638
16
17.09
ROIC%
21.51
19.79
18.24
17.77
17.31
19.27
18.77
18.58
19.57
20.70
28.36
19.27
19.02
88
14.10
Return on equity%
8.31
10.60
9.11
9.59
7.20
5.12
7.45
9.21
11.96
11.66
28.19
9.21
9.16
90
16.58
Return on assets%
14.27
15.65
16.06
13.12
11.04
10.38
7.88
9.51
9.58
7.59
27.25
9.51
10.71
11
255.30
EPS¥
358.88
370.16
393.18
361.48
358.64
405.29
436.67
438.63
402.22
412.95
272.46
2.86%
2.50%
—
2.31
EPS growth%
23.83
22.01
23.29
22.63
21.56
24.07
22.33
19.48
19.63
21.82
21.12
21.82
22.17
31
36.90
Bookvalue per sh¥
179.34
151.87
151.83
146.36
137.83
124.71
111.23
115.73
106.16
108.32
179.72
(4.70%)
(5.54%)
—
107.80
FCF per share¥
310.61
342.90
375.62
424.88
426.61
456.79
479.91
560.92
556.10
616.82
151.78
7.65%
7.58%
—
267.10
Dividend per sh¥
359.94
391.79
396.80
418.48
429.18
460.61
550.61
572.71
592.63
659.90
216.81
8.99%
8.28%
—
22.22
Div yield (avg)%
2.10
0.55
0.40
1.65
0.40
1.19
0.40
0.40
0.40
1.55
28.80
0.40
0.47
87
29.58
Payout ratio%
27.42
26.17
27.75
26.70
25.93
25.14
23.87
23.84
26.36
23.62
3.90
23.87
26.05
92
60.86
Shares (diluted)M
108.3
123.0
143.9
167.8
193.6
193.9
226.3
222.9
243.7
246.7
63.57
4.97%
9.87%
83
2.41
Buyback yield%
3.82
6.47
5.02
3.33
1.36
0.40
2.20
0.40
1.45
1.52
23.24
1.45
1.86
31
0.405
D/E ratiox
0.575
0.645
0.648
0.618
0.688
0.792
0.861
0.998
1.105
1.094
1.173
0.998
0.740
94
35.30
Enterprise value¥B
23.81
27.80
29.62
34.92
37.47
39.67
42.14
43.57
46.86
54.20
30.69
7.66%
9.12%
53
14.51
LT debt¥B
28.26
26.65
25.22
27.04
26.32
26.42
25.37
28.67
27.95
26.86
24.17
0.41%
(0.17%)
8
Revenue
¥47.27B
0.19%
1.00×
Cost of revenue
¥33.09B
0.19%
1.00×
Operating expenses
¥9.135B
0.39%
1.02×
Property and equipment
21.69%
Goodwill & intangibles
13.94%
Spread over hurdle
(6.58%)