20.47
Revenue¥B
82.15
83.49
86.04
89.67
91.43
95.54
99.03
103.5
109.3
113.4
21.36
4.39%
3.65%
25
11.45
Revenue growth%
3.39
2.46
1.06
0.40
1.92
2.89
5.01
2.53
0.40
0.40
24.79
2.53
2.19
70
4.28
Gross margin%
33.84
32.75
32.38
30.94
33.41
32.13
34.03
32.36
31.11
30.54
24.98
32.13
32.37
21
20.55
Operating margin%
10.78
9.97
11.01
8.90
8.53
6.52
8.80
6.84
4.28
1.77
21.45
6.52
8.66
36
16.70
Net margin%
23.25
21.91
23.11
24.77
25.41
23.64
23.11
24.83
23.27
22.44
10.91
23.27
23.26
14
23.44
P/E ratio (avg)x
22.99
23.87
25.61
26.78
28.46
32.49
35.70
37.77
39.86
43.13
26.04
37.77
30.47
62
22.88
EV/EBITx
32.09
31.56
32.85
33.74
31.49
33.72
33.74
33.01
34.48
36.16
20.24
33.74
33.36
8
19.83
FCF yield (avg)%
12.70
12.05
14.56
16.38
17.45
19.87
22.69
19.97
22.84
20.34
17.88
20.34
18.66
31
7.10
FCF margin%
25.12
22.24
21.56
19.45
22.21
19.29
19.54
17.97
18.19
19.85
10.28
19.29
19.69
69
1.398
FCF / Net incomex
1.627
1.761
1.676
1.979
1.904
2.259
2.252
2.307
2.711
2.657
0.119
2.307
2.116
67
9.56
ROIC%
6.32
7.83
8.01
7.87
7.72
7.34
9.06
8.89
6.16
7.85
25.89
7.85
7.84
6
18.91
Return on equity%
7.74
9.30
10.62
10.18
9.64
6.71
6.44
5.37
3.10
3.43
3.67
5.37
7.22
12
22.96
Return on assets%
26.46
28.41
31.19
33.05
30.63
29.83
26.99
28.58
29.00
26.02
20.03
28.58
28.79
68
590.13
EPS¥
558.86
604.83
577.13
602.66
663.84
748.33
838.36
864.08
885.50
963.88
630.50
7.74%
6.72%
—
21.92
EPS growth%
6.46
9.44
12.20
12.64
12.45
11.44
11.19
9.50
7.76
10.47
2.41
10.47
10.83
93
425.96
Bookvalue per sh¥
862.54
874.63
1,023
1,119
1,085
1,124
1,151
1,271
1,464
1,633
315.33
8.53%
7.88%
—
352.28
FCF per share¥
395.65
440.20
427.43
456.76
479.21
455.68
517.97
523.04
491.90
479.46
401.40
0.01%
2.77%
—
607.33
Dividend per sh¥
862.91
1,028
1,217
1,351
1,363
1,362
1,475
1,491
1,481
1,575
463.01
2.94%
7.99%
—
3.60
Div yield (avg)%
18.15
15.63
16.24
15.84
18.30
15.61
14.11
13.60
15.80
15.12
16.55
15.12
15.71
11
26.30
Payout ratio%
20.22
22.47
23.86
21.42
19.69
20.23
20.60
21.22
18.22
19.35
26.28
20.23
20.41
60
100.4
Shares (diluted)M
148.2
155.7
152.2
179.9
193.9
219.5
233.7
254.0
283.8
313.2
98.97
10.07%
8.16%
18
24.95
Buyback yield%
3.59
4.08
5.55
3.91
1.08
0.40
1.61
0.40
0.40
0.60
10.02
0.40
1.34
42
1.400
D/E ratiox
1.569
1.656
1.976
2.003
2.114
2.255
2.406
2.378
2.454
2.620
0.653
2.406
2.184
63
29.82
Enterprise value¥B
46.55
47.04
53.48
57.32
64.03
62.98
62.72
64.04
73.32
86.04
3.960
6.09%
7.25%
8
64.27
LT debt¥B
25.63
23.48
25.83
22.87
23.17
22.10
21.31
19.63
18.56
18.48
61.61
(4.41%)
(2.49%)
29
Revenue
¥113.4B
3.65%
1.00×
Cost of revenue
¥57.07B
3.45%
0.98×
Operating expenses
¥20.46B
3.75%
1.01×
Goodwill & intangibles
19.61%
Property and equipment
14.45%
Spread over hurdle
76.59%