98.83
Revenue¥B
72.87
78.57
84.68
92.83
100.0
107.1
114.7
123.2
134.8
143.9
103.0
7.54%
7.90%
41
7.91
Revenue growth%
31.70
30.87
33.33
32.67
32.37
32.17
29.39
30.37
33.36
31.94
19.46
31.94
32.05
93
8.61
Gross margin%
5.66
7.74
7.56
5.47
5.87
5.00
5.18
7.55
9.09
10.70
7.87
7.55
6.71
34
7.86
Operating margin%
0.40
0.40
0.40
0.40
2.77
0.79
0.40
0.40
0.40
0.40
13.37
0.40
0.40
93
23.12
Net margin%
31.44
28.89
26.51
27.83
30.28
28.77
31.24
29.98
28.28
29.00
4.86
29.00
28.95
56
29.47
P/E ratio (avg)x
33.69
37.92
37.79
40.30
48.47
51.32
52.50
54.70
65.96
73.36
26.37
54.70
49.90
60
22.14
EV/EBITx
39.44
43.56
47.10
46.70
49.21
56.90
60.92
65.84
75.48
82.69
31.97
65.84
53.06
79
28.99
FCF yield (avg)%
1.73
3.08
6.05
7.24
4.39
6.83
6.48
6.12
7.42
9.49
2.11
6.83
6.30
9
2.14
FCF margin%
12.72
13.89
12.77
15.28
17.20
19.13
20.52
22.76
21.86
19.25
15.92
20.52
18.16
48
0.117
FCF / Net incomex
0.892
0.785
0.722
0.746
0.779
0.851
0.856
0.783
0.866
0.894
1.190
0.856
0.818
21
3.95
ROIC%
30.99
33.66
36.53
36.25
34.68
34.87
34.15
33.31
32.69
33.90
9.11
33.90
34.03
22
26.62
Return on equity%
3.50
3.53
5.30
5.53
6.10
5.35
3.71
2.72
5.49
3.70
12.26
3.71
4.50
36
8.06
Return on assets%
23.01
25.24
23.16
24.39
26.87
28.45
30.03
29.49
30.74
28.42
21.93
29.49
27.65
38
932.22
EPS¥
650.41
689.59
669.61
618.84
546.53
502.50
474.21
480.79
482.60
518.21
1,042
(1.06%)
(1.74%)
—
6.68
EPS growth%
25.24
27.47
28.99
28.42
26.33
24.58
24.61
21.85
20.53
20.77
21.61
21.85
24.92
21
213.34
Bookvalue per sh¥
205.80
201.33
205.14
217.48
190.71
185.99
190.74
182.01
183.97
178.00
604.17
(1.37%)
(2.63%)
—
409.74
FCF per share¥
783.63
820.40
773.66
695.92
651.49
718.27
811.42
773.12
762.73
827.52
399.23
4.90%
0.55%
—
604.32
Dividend per sh¥
599.55
609.19
672.67
709.73
783.28
869.72
834.53
753.50
683.07
665.56
692.70
(3.20%)
1.59%
—
20.44
Div yield (avg)%
18.52
20.34
19.09
18.20
20.97
21.80
19.17
21.89
20.00
17.15
27.95
20.00
19.59
26
2.69
Payout ratio%
13.58
11.33
11.44
10.35
9.33
11.51
8.61
8.44
8.98
8.09
7.56
8.61
9.84
48
136.4
Shares (diluted)M
130.6
125.2
130.2
126.3
132.6
146.1
137.1
132.5
128.3
114.9
129.6
(2.83%)
(0.33%)
11
21.25
Buyback yield%
18.57
17.78
15.63
13.47
12.36
13.10
11.15
8.45
7.40
5.93
23.92
8.45
12.73
54
0.625
D/E ratiox
0.470
0.514
0.555
0.564
0.569
0.505
0.541
0.523
0.516
0.479
1.133
0.516
0.519
45
12.66
Enterprise value¥B
114.6
116.2
127.4
128.6
131.1
135.6
133.7
154.9
178.8
174.3
117.5
5.87%
4.43%
21
43.77
LT debt¥B
30.90
33.80
35.53
37.13
34.56
38.69
37.16
34.30
38.76
41.93
140.4
3.94%
3.52%
88
Revenue
¥143.9B
7.90%
1.00×
Cost of revenue
¥83.51B
8.10%
1.02×
Operating expenses
¥15.82B
7.03%
0.92×
Cash and investments
19.77%
Property and equipment
18.34%
Spread over hurdle
21.90%