11.32
Revenue¥B
9.128
9.882
10.67
11.20
11.83
12.43
12.95
14.04
15.04
16.08
11.57
6.34%
6.62%
72
4.47
Revenue growth%
28.13
28.27
29.84
31.38
32.13
35.13
35.44
35.21
35.16
36.17
8.84
35.21
33.63
83
8.86
Gross margin%
22.50
23.69
25.95
26.55
26.28
25.40
26.49
24.47
26.95
24.73
16.14
25.40
25.67
72
7.28
Operating margin%
19.18
18.61
19.05
18.09
17.74
17.86
16.51
15.96
14.79
16.73
2.39
16.51
17.80
9
25.34
Net margin%
15.31
12.75
11.77
13.73
12.77
13.33
11.84
11.76
10.41
11.20
15.69
11.76
12.30
6
34.94
P/E ratio (avg)x
8.110
8.059
8.830
8.891
8.852
9.159
9.020
8.641
8.263
8.321
37.41
8.641
8.735
42
17.38
EV/EBITx
10.36
10.66
11.36
12.54
12.86
13.69
15.18
17.14
17.88
17.39
26.97
17.14
13.28
51
15.08
FCF yield (avg)%
13.12
16.08
14.44
14.33
14.22
11.61
9.29
11.38
13.74
14.41
15.08
11.61
13.98
85
11.73
FCF margin%
6.13
7.50
6.62
6.94
5.87
7.16
8.35
7.66
5.98
3.16
21.26
7.16
6.78
65
1.417
FCF / Net incomex
1.249
1.486
1.656
1.774
1.885
2.037
2.337
2.386
2.356
2.693
0.915
2.356
1.961
47
15.62
ROIC%
0.52
0.40
2.31
1.96
3.94
6.58
8.08
5.66
4.90
3.92
25.72
5.66
3.93
83
26.90
Return on equity%
34.24
33.68
31.27
32.56
29.74
28.51
28.58
30.10
32.50
32.27
25.82
30.10
31.77
14
6.81
Return on assets%
30.98
33.04
35.67
36.96
36.71
38.11
38.47
35.91
37.73
37.30
26.90
37.73
36.83
62
87.07
EPS¥
21.47
21.87
21.80
19.73
17.25
17.19
15.27
13.54
13.97
12.95
89.25
(5.58%)
(5.25%)
—
13.67
EPS growth%
19.31
19.71
18.12
16.63
16.02
16.22
17.36
19.35
18.33
16.00
8.43
17.36
17.74
85
59.23
Bookvalue per sh¥
119.83
112.61
112.82
122.18
128.79
116.94
125.53
114.51
101.06
96.58
106.62
(5.59%)
(1.28%)
—
95.89
FCF per share¥
72.44
78.53
75.20
82.00
84.03
81.18
77.36
83.23
86.79
93.00
63.31
2.05%
3.65%
—
49.01
Dividend per sh¥
165.64
182.72
220.19
225.70
260.89
266.70
265.75
303.68
362.94
394.80
62.34
8.64%
9.82%
—
28.72
Div yield (avg)%
12.98
15.07
17.94
19.22
17.84
19.66
22.14
22.36
21.63
18.71
16.12
21.63
18.96
20
3.93
Payout ratio%
7.65
6.24
4.07
1.48
0.40
0.40
0.40
0.40
2.59
2.19
2.58
0.40
1.84
82
87.30
Shares (diluted)M
100.4
97.52
89.11
89.78
81.21
88.01
83.81
85.56
92.06
83.57
87.62
0.57%
(2.30%)
63
17.86
Buyback yield%
29.74
31.79
31.02
28.20
28.58
26.56
28.81
28.79
26.52
27.18
25.28
27.18
28.69
43
0.385
D/E ratiox
0.866
0.970
0.947
1.080
1.162
1.142
1.177
1.160
1.302
1.525
1.674
1.177
1.151
45
11.07
Enterprise value¥B
12.94
13.99
13.22
13.68
12.44
12.86
13.06
12.60
12.40
12.82
11.04
0.61%
0.81%
80
2.815
LT debt¥B
2.564
2.836
3.117
3.247
3.220
3.287
3.595
4.354
4.496
4.465
10.02
6.76%
7.19%
28
Revenue
¥16.08B
6.62%
1.00×
Cost of revenue
¥9.099B
6.68%
1.00×
Operating expenses
¥3.237B
6.32%
0.97×
Property and equipment
17.17%
Goodwill & intangibles
15.45%
Spread over hurdle
(1.01%)