10.21
Revenue¥B
16.41
16.57
16.73
16.82
16.69
17.05
16.70
16.38
16.67
16.47
10.53
(0.27%)
0.17%
12
18.46
Revenue growth%
23.69
22.35
22.64
20.76
22.26
24.06
24.95
25.46
25.97
28.80
17.51
25.46
23.88
23
25.55
Gross margin%
14.38
15.55
13.61
12.55
11.37
10.25
11.28
10.55
9.05
7.96
28.51
10.25
11.32
9
10.30
Operating margin%
19.97
17.25
19.32
20.26
20.85
18.57
16.15
14.51
15.14
17.39
24.48
16.15
17.98
13
12.43
Net margin%
21.24
19.39
21.12
19.29
17.77
18.95
16.35
13.97
12.96
10.74
5.09
13.97
18.36
44
16.82
P/E ratio (avg)x
19.71
21.56
22.14
22.16
21.61
21.87
22.63
22.25
24.24
25.15
10.01
22.63
22.15
71
18.78
EV/EBITx
51.02
51.03
56.79
59.37
62.30
62.34
69.36
66.35
62.56
63.61
37.07
63.61
62.32
41
4.54
FCF yield (avg)%
6.70
7.89
5.55
6.83
4.94
3.99
6.24
3.96
3.89
1.46
17.77
3.96
5.24
36
23.73
FCF margin%
29.26
26.65
23.74
23.51
22.41
24.77
23.74
20.78
20.15
20.46
14.23
20.78
23.62
81
1.272
FCF / Net incomex
0.346
0.394
0.416
0.432
0.447
0.421
0.401
0.456
0.492
0.528
1.393
0.456
0.427
20
4.33
ROIC%
21.10
20.44
20.70
22.22
22.78
23.25
25.55
24.40
22.23
23.32
21.28
23.32
22.51
37
28.15
Return on equity%
5.47
3.02
3.32
1.20
0.40
0.40
0.40
0.40
1.50
2.57
29.45
0.40
1.35
93
26.52
Return on assets%
11.07
10.49
10.96
13.49
13.16
11.18
8.47
10.92
11.55
12.61
7.70
11.18
11.13
14
128.45
EPS¥
256.77
297.45
307.88
351.12
409.49
458.54
472.59
525.65
609.78
613.44
134.71
8.42%
9.00%
—
29.69
EPS growth%
9.54
8.73
9.80
11.95
10.66
9.60
9.72
8.84
7.09
6.49
3.31
8.84
9.57
85
307.17
Bookvalue per sh¥
537.59
647.76
689.32
783.46
817.39
843.45
884.61
947.26
1,029
1,061
124.14
5.35%
8.90%
—
75.48
FCF per share¥
123.47
127.89
127.62
120.86
128.79
122.65
116.56
109.16
115.16
107.98
66.43
(3.46%)
(2.05%)
—
304.34
Dividend per sh¥
108.14
123.21
132.52
152.35
170.84
166.86
164.42
170.13
163.07
157.99
130.95
(1.55%)
4.12%
—
27.27
Div yield (avg)%
10.03
11.14
11.50
13.19
12.14
9.86
8.40
9.90
11.76
13.20
19.41
9.90
11.32
87
20.35
Payout ratio%
24.12
27.05
24.83
26.63
25.09
26.42
25.54
26.10
23.80
25.67
27.79
25.67
25.61
79
14.90
Shares (diluted)M
16.23
17.21
19.02
19.81
21.82
23.38
26.68
29.36
32.09
34.10
15.11
9.34%
9.08%
76
3.38
Buyback yield%
26.82
27.27
28.46
26.48
26.53
27.21
24.67
21.72
23.17
21.82
2.08
23.17
26.51
15
1.049
D/E ratiox
0.475
0.535
0.567
0.651
0.687
0.732
0.780
0.887
0.849
0.818
1.743
0.818
0.709
86
8.646
Enterprise value¥B
12.26
11.98
12.68
12.45
11.36
10.66
10.06
9.874
10.42
10.26
11.91
(2.01%)
(1.00%)
83
3.963
LT debt¥B
6.022
6.925
7.258
7.991
9.172
9.777
10.11
11.57
12.92
14.72
11.83
9.93%
9.85%
10
Revenue
¥16.47B
0.17%
1.00×
Cost of revenue
¥11.53B
0.45%
1.03×
Operating expenses
¥3.077B
(0.46%)
0.94×
Goodwill & intangibles
19.62%
Property and equipment
18.81%
Spread over hurdle
(2.06%)