1.116
Revenue¥B
19.36
19.70
20.22
21.20
21.71
22.69
23.27
24.50
26.01
27.24
1.180
4.64%
3.78%
56
6.98
Revenue growth%
23.36
24.43
21.93
20.60
20.53
22.27
22.91
22.19
23.57
25.83
4.11
22.91
22.59
80
19.15
Gross margin%
0.40
3.28
3.32
0.97
1.47
4.10
3.16
4.55
3.79
6.10
4.38
4.10
3.30
94
20.07
Operating margin%
21.94
20.36
21.65
19.17
21.34
20.08
20.29
19.30
18.35
18.66
26.44
19.30
20.18
8
14.49
Net margin%
14.88
13.87
16.51
17.02
16.35
18.11
18.90
15.99
15.30
13.54
3.63
15.99
16.17
39
27.28
P/E ratio (avg)x
42.23
41.36
46.79
46.54
47.87
52.22
48.93
49.16
52.68
49.21
17.53
49.21
48.40
34
37.20
EV/EBITx
16.66
17.85
18.87
16.44
17.10
18.00
15.81
16.80
16.99
16.85
29.30
16.85
16.92
62
16.04
FCF yield (avg)%
32.52
33.10
32.49
33.96
35.67
38.17
36.92
36.86
34.47
34.86
18.76
36.86
34.67
58
18.10
FCF margin%
26.95
26.30
25.13
22.41
24.82
26.23
24.54
26.05
24.39
23.42
20.32
24.54
24.98
18
1.526
FCF / Net incomex
1.603
1.816
1.985
2.143
2.558
2.827
2.992
3.004
2.913
3.348
0.844
2.992
2.693
37
19.48
ROIC%
24.84
26.11
27.39
30.02
29.71
26.83
28.10
26.43
29.15
26.95
17.94
26.95
27.17
65
27.24
Return on equity%
9.61
8.48
6.14
9.03
8.84
9.46
7.66
9.90
11.03
9.46
9.99
9.46
9.24
37
22.27
Return on assets%
22.32
19.41
20.85
18.54
18.54
21.12
20.25
22.81
23.91
22.95
21.38
22.81
20.99
6
113.51
EPS¥
363.20
409.23
426.86
446.17
425.23
452.77
418.86
381.41
339.26
307.10
122.61
(6.30%)
(1.84%)
—
16.45
EPS growth%
11.56
10.98
10.20
12.67
13.59
11.38
10.75
13.39
11.91
10.37
18.96
11.38
11.47
85
281.24
Bookvalue per sh¥
687.54
780.77
739.80
757.89
761.20
704.82
774.44
739.51
823.33
938.59
457.69
4.28%
2.53%
—
150.08
FCF per share¥
92.91
83.81
94.41
89.74
101.04
99.29
98.65
94.13
91.32
98.34
141.73
(0.54%)
0.90%
—
429.97
Dividend per sh¥
601.84
536.92
489.86
504.07
497.13
455.38
484.71
428.45
412.79
372.98
274.35
(5.58%)
(4.80%)
—
13.97
Div yield (avg)%
30.11
29.08
30.17
30.38
31.35
29.08
29.08
29.88
28.12
29.58
19.63
29.08
29.73
68
22.02
Payout ratio%
18.65
15.81
15.94
14.94
14.02
13.56
15.96
17.35
16.78
14.83
23.70
15.96
15.88
87
35.50
Shares (diluted)M
51.46
49.71
55.11
64.92
66.19
63.78
66.90
68.29
80.60
77.94
35.73
3.32%
4.08%
74
21.29
Buyback yield%
12.30
10.66
11.85
10.72
8.24
7.57
6.83
4.97
7.29
9.57
25.85
7.29
8.90
94
1.248
D/E ratiox
0.246
0.265
0.287
0.256
0.259
0.238
0.267
0.253
0.254
0.246
1.053
0.253
0.255
5
14.48
Enterprise value¥B
11.88
11.69
11.38
11.09
9.399
8.041
6.790
6.926
7.466
7.596
21.46
(4.17%)
(3.64%)
58
22.20
LT debt¥B
3.719
4.111
3.972
3.962
3.792
3.912
4.237
4.226
4.389
3.845
21.53
0.28%
0.66%
74
Revenue
¥27.24B
3.78%
1.00×
Cost of revenue
¥14.86B
4.05%
1.03×
Operating expenses
¥3.019B
2.59%
0.89×
Property and equipment
20.24%
Goodwill & intangibles
15.99%
Return on capital
257.10%
Spread over hurdle
252.94%