10.46
Revenue¥B
12.05
12.07
12.04
12.07
12.37
12.37
12.55
12.88
12.97
13.35
10.70
1.55%
0.95%
74
22.44
Revenue growth%
26.00
26.92
28.40
29.59
30.37
30.48
31.22
33.56
32.02
29.73
12.98
31.22
30.05
9
24.66
Gross margin%
28.17
30.39
32.60
33.04
35.84
37.55
37.09
36.65
34.50
33.12
15.73
36.65
33.81
69
17.80
Operating margin%
30.70
29.17
29.18
26.40
25.52
25.93
28.61
30.78
31.33
28.55
27.01
28.61
28.89
84
16.19
Net margin%
18.54
20.51
20.18
17.56
16.16
14.56
14.61
12.03
12.91
10.09
5.06
12.91
15.38
69
13.79
P/E ratio (avg)x
25.70
28.52
30.72
32.34
30.03
27.39
25.41
24.29
23.23
22.32
25.92
24.29
26.54
89
11.93
EV/EBITx
27.74
27.25
25.27
25.46
26.46
25.94
23.61
24.09
20.87
18.24
7.286
23.61
25.37
45
11.01
FCF yield (avg)%
11.93
10.27
9.99
8.41
6.09
5.40
5.61
4.77
2.87
2.12
23.25
4.77
5.85
31
4.16
FCF margin%
20.37
21.59
21.36
23.56
26.07
26.63
25.24
27.58
28.94
29.20
9.47
27.58
25.65
62
0.524
FCF / Net incomex
2.695
2.608
2.589
2.492
2.745
2.661
3.096
3.350
3.976
4.347
0.304
3.350
2.720
85
10.10
ROIC%
5.75
7.91
5.79
5.80
2.92
5.70
5.98
7.63
7.32
9.85
27.36
7.32
5.89
50
22.02
Return on equity%
10.53
7.76
10.38
12.39
14.88
16.89
16.43
15.42
13.74
13.52
2.68
15.42
13.63
64
19.16
Return on assets%
7.37
8.95
11.32
11.24
9.19
10.93
12.49
14.70
13.85
12.44
27.15
12.49
11.28
13
126.97
EPS¥
57.51
62.93
65.22
68.01
74.84
76.07
89.53
100.81
106.03
107.23
141.48
7.46%
7.15%
—
2.08
EPS growth%
5.45
5.79
7.59
9.19
9.60
6.80
9.41
9.55
8.51
5.64
27.54
8.51
8.05
28
36.53
Bookvalue per sh¥
77.03
73.89
70.46
71.76
75.21
67.19
58.98
64.45
70.65
62.52
94.31
(3.63%)
(1.53%)
—
186.60
FCF per share¥
68.31
71.92
75.00
81.38
76.95
79.29
83.62
86.37
80.88
74.85
171.63
(0.55%)
1.75%
—
79.84
Dividend per sh¥
73.60
83.48
99.14
109.12
122.03
141.44
148.57
175.96
188.45
203.95
100.38
10.82%
11.98%
—
13.46
Div yield (avg)%
29.10
27.53
28.99
26.77
24.20
22.74
23.91
24.60
23.96
21.23
10.26
23.91
24.40
87
24.28
Payout ratio%
19.88
19.08
21.20
19.57
19.04
21.31
24.02
24.61
23.57
26.34
3.30
24.02
21.25
25
41.75
Shares (diluted)M
71.33
73.75
72.92
85.30
87.88
97.75
111.7
109.4
109.5
110.2
40.11
4.64%
6.22%
70
8.47
Buyback yield%
23.12
22.60
25.53
27.10
28.14
27.83
28.61
30.06
28.91
29.36
8.52
28.91
27.99
28
0.200
D/E ratiox
1.295
1.192
1.305
1.348
1.315
1.138
1.195
1.041
1.129
1.246
1.711
1.138
1.220
9
9.021
Enterprise value¥B
1.473
1.280
1.205
1.087
1.012
1.030
0.908
0.846
0.845
0.813
9.332
(4.29%)
(5.89%)
9
11.51
LT debt¥B
2.178
2.348
2.165
2.309
2.183
1.946
1.992
1.830
1.786
1.556
8.751
(6.55%)
(3.23%)
75
Revenue
¥13.35B
0.95%
1.00×
Cost of revenue
¥9.148B
1.03%
1.01×
Operating expenses
¥1.814B
1.50%
1.06×
Property and equipment
15.75%
Return on capital
121.61%
Spread over hurdle
111.41%