34.70
Revenue¥B
13.73
15.12
16.48
17.92
19.41
21.04
22.48
24.19
26.41
27.97
36.19
7.58%
8.34%
74
9.58
Revenue growth%
19.75
19.67
19.76
19.14
20.41
19.84
20.90
18.92
17.28
14.75
27.06
18.92
19.71
88
6.34
Gross margin%
13.86
11.21
11.81
14.02
11.34
8.71
6.42
4.10
1.29
0.61
20.55
4.10
9.96
64
7.58
Operating margin%
8.48
10.37
7.59
5.81
5.31
2.78
0.75
0.40
2.51
1.53
24.96
1.53
4.05
16
23.85
Net margin%
5.81
7.05
5.01
6.81
9.00
8.98
10.95
8.64
10.34
7.50
12.39
8.98
8.07
62
34.49
P/E ratio (avg)x
35.28
41.48
47.23
54.53
60.39
64.58
73.21
70.79
75.08
81.15
21.84
73.21
62.49
49
14.94
EV/EBITx
6.913
7.150
7.428
7.862
7.628
6.868
6.295
5.474
5.603
4.921
11.17
5.603
6.891
19
4.93
FCF yield (avg)%
2.31
0.68
0.40
0.40
0.40
0.40
1.65
0.43
0.40
0.40
3.69
0.40
0.40
20
16.94
FCF margin%
14.33
14.47
13.44
16.29
16.72
15.64
17.09
18.10
17.34
17.51
14.48
17.34
16.51
89
0.489
FCF / Net incomex
1.499
1.714
1.862
1.717
1.678
1.877
2.090
2.402
2.388
2.563
0.214
2.388
1.870
53
8.75
ROIC%
15.46
14.46
14.88
15.29
12.37
10.17
8.42
8.93
7.42
9.64
7.36
8.93
11.27
65
2.19
Return on equity%
2.16
1.26
4.20
5.32
7.18
6.64
7.40
5.35
4.50
5.24
24.59
5.35
5.28
11
8.52
Return on assets%
21.35
18.62
17.02
18.24
15.42
17.82
19.89
19.96
21.55
22.91
11.68
19.96
19.26
13
271.08
EPS¥
450.89
423.44
393.82
447.58
434.62
475.41
545.93
562.57
582.71
647.10
296.69
8.29%
4.37%
—
20.19
EPS growth%
28.14
28.59
26.18
28.91
30.52
32.07
30.74
33.35
35.46
34.84
13.09
33.35
30.63
42
238.43
Bookvalue per sh¥
194.84
184.35
178.04
196.17
206.32
227.38
212.29
207.41
216.70
238.17
115.10
2.91%
1.97%
—
191.06
FCF per share¥
274.39
307.52
325.84
343.21
366.99
349.88
336.12
342.97
311.61
286.19
152.88
(4.85%)
0.82%
—
183.60
Dividend per sh¥
390.02
392.88
392.66
381.19
357.73
337.36
343.46
380.96
388.91
365.76
286.30
0.44%
(0.89%)
—
18.97
Div yield (avg)%
18.72
17.01
18.78
20.74
17.92
18.71
17.94
19.95
21.91
20.58
27.24
19.95
18.75
60
21.30
Payout ratio%
12.84
11.77
13.83
11.56
12.18
14.69
14.83
16.75
14.65
15.86
19.64
14.83
14.24
87
66.31
Shares (diluted)M
47.14
42.41
42.17
43.58
38.74
39.80
35.99
36.01
36.88
39.91
65.35
0.60%
(2.24%)
84
26.39
Buyback yield%
22.69
22.15
19.86
17.61
14.94
15.00
15.22
14.33
14.33
15.13
4.33
15.00
15.18
89
0.707
D/E ratiox
0.323
0.301
0.321
0.327
0.289
0.300
0.324
0.319
0.285
0.299
0.256
0.300
0.310
82
25.66
Enterprise value¥B
25.28
22.49
23.82
21.59
21.61
23.78
23.56
21.94
22.43
22.42
32.80
0.74%
(0.57%)
94
31.08
LT debt¥B
55.75
64.30
70.77
77.84
87.36
88.17
97.29
97.78
117.6
117.9
36.16
6.19%
9.02%
61
Revenue
¥27.97B
8.34%
1.00×
Cost of revenue
¥16.98B
8.16%
0.98×
Operating expenses
¥3.337B
8.58%
1.02×
Property and equipment
16.44%
Goodwill & intangibles
13.97%
Spread over hurdle
20.16%