13.96
Revenue¥B
44.11
45.46
46.89
47.05
47.86
48.36
48.65
48.46
49.39
50.51
14.73
1.09%
1.38%
15
7.32
Revenue growth%
19.02
19.03
19.93
20.79
22.80
22.79
25.30
25.73
25.39
26.53
15.88
25.39
22.80
19
14.11
Gross margin%
11.47
12.99
11.39
14.17
13.58
14.91
12.50
10.45
7.65
10.34
12.34
10.45
11.98
66
7.56
Operating margin%
6.04
8.97
7.97
7.83
6.92
8.62
6.50
9.29
9.68
9.54
9.77
9.29
8.29
58
19.29
Net margin%
2.81
5.42
2.96
5.45
5.44
3.62
1.18
2.05
3.95
4.21
23.07
3.62
3.79
72
20.70
P/E ratio (avg)x
8.160
8.692
7.746
7.775
7.496
6.671
6.334
6.232
6.620
6.696
17.50
6.620
7.096
76
6.920
EV/EBITx
49.97
50.41
52.17
62.53
61.62
70.31
72.02
75.33
89.09
105.9
19.13
75.33
66.42
40
23.93
FCF yield (avg)%
28.52
27.90
26.46
24.72
23.07
24.86
25.66
27.98
29.41
31.69
27.69
27.98
27.18
39
6.00
FCF margin%
5.78
7.63
6.43
5.01
7.59
6.06
5.42
6.85
4.66
4.09
13.48
5.42
5.92
78
1.241
FCF / Net incomex
1.408
1.519
1.522
1.666
1.867
2.073
2.301
2.376
2.428
2.570
0.382
2.376
1.970
37
12.34
ROIC%
14.40
13.06
10.90
8.35
5.80
3.84
1.49
0.53
0.40
1.24
13.52
1.24
4.82
45
20.62
Return on equity%
25.10
27.80
27.50
29.93
30.73
29.07
28.79
27.90
29.42
29.36
18.61
29.07
28.93
11
24.08
Return on assets%
27.18
26.18
24.49
23.87
22.07
19.12
17.03
14.51
14.60
14.89
13.15
14.89
20.60
33
627.80
EPS¥
353.47
325.41
307.23
306.62
271.04
277.64
260.96
251.81
228.97
218.24
669.51
(4.24%)
(4.93%)
—
9.19
EPS growth%
30.08
29.74
31.45
30.85
30.15
30.25
28.91
26.70
28.83
26.23
3.14
28.83
29.91
9
141.41
Bookvalue per sh¥
116.43
102.45
111.92
122.22
109.46
114.30
126.27
114.11
125.03
131.42
140.05
3.72%
1.41%
—
680.19
FCF per share¥
446.80
393.02
373.36
386.10
380.53
368.29
394.33
430.41
394.55
416.94
607.37
1.84%
(0.24%)
—
345.41
Dividend per sh¥
188.05
197.24
182.33
163.07
151.66
138.58
127.92
135.91
127.83
123.82
128.41
(3.98%)
(5.08%)
—
23.47
Div yield (avg)%
25.75
27.71
26.71
25.10
25.65
28.04
30.87
28.96
26.22
23.96
3.16
28.04
26.47
58
21.19
Payout ratio%
9.25
12.01
9.95
7.37
6.60
7.06
5.65
7.00
7.17
7.66
9.77
7.06
7.27
69
59.36
Shares (diluted)M
72.28
78.82
81.12
88.28
93.60
93.96
88.22
80.68
84.63
75.85
58.76
(4.12%)
1.32%
84
27.16
Buyback yield%
28.99
30.38
30.94
28.84
26.82
25.41
22.96
24.18
21.32
22.14
21.28
22.96
26.11
17
0.655
D/E ratiox
0.114
0.114
0.113
0.109
0.094
0.094
0.088
0.083
0.077
0.069
1.272
0.083
0.094
25
3.693
Enterprise value¥B
6.074
6.021
5.921
6.421
6.351
7.000
6.895
6.959
8.214
9.919
6.002
9.33%
6.78%
14
35.66
LT debt¥B
37.13
35.33
32.59
29.34
31.92
30.30
27.89
27.11
29.43
26.97
35.65
(3.32%)
(3.72%)
77
Revenue
¥50.51B
1.38%
1.00×
Cost of revenue
¥22.81B
1.50%
1.01×
Operating expenses
¥12.69B
1.30%
0.99×
Goodwill & intangibles
15.33%
Property and equipment
14.15%
Spread over hurdle
13.97%