78.02
Revenue¥B
66.96
69.16
68.80
71.14
71.42
73.46
74.99
76.31
78.74
79.21
81.45
2.09%
1.67%
36
25.17
Revenue growth%
28.08
30.64
28.93
28.39
30.67
30.13
27.42
30.22
32.37
31.05
2.89
30.22
30.18
60
21.28
Gross margin%
28.61
26.38
25.30
26.55
26.79
24.23
22.32
22.94
21.13
21.65
12.26
22.32
24.77
64
8.90
Operating margin%
26.51
24.01
25.66
23.85
21.47
19.57
21.62
19.44
17.78
19.95
9.85
19.57
21.55
26
16.92
Net margin%
20.48
21.20
18.49
18.86
17.20
15.22
13.17
14.30
12.66
11.66
2.97
13.17
16.21
24
11.55
P/E ratio (avg)x
14.01
12.16
12.60
10.86
9.884
8.323
7.128
7.406
7.789
8.081
13.82
7.789
9.104
12
25.70
EV/EBITx
42.68
45.54
44.92
42.39
46.04
51.30
50.71
50.55
49.75
49.30
13.80
50.55
47.67
88
16.71
FCF yield (avg)%
14.81
13.63
12.99
13.90
15.87
13.94
13.12
14.01
15.95
16.23
20.66
14.01
13.97
36
14.04
FCF margin%
18.39
17.51
17.32
16.24
14.72
14.44
15.18
12.48
12.17
10.02
29.75
12.48
14.95
66
1.056
FCF / Net incomex
0.864
0.948
1.054
0.956
0.997
0.901
0.978
1.029
1.105
1.010
0.439
1.010
0.987
69
16.72
ROIC%
14.33
13.53
14.14
11.43
13.41
14.11
14.08
13.30
12.19
14.20
4.89
14.08
13.80
51
21.56
Return on equity%
30.95
29.40
32.12
34.88
36.03
38.03
36.35
37.56
36.40
36.14
27.86
36.40
36.08
44
19.49
Return on assets%
9.44
11.05
13.81
16.42
14.46
15.73
15.63
13.63
15.28
15.93
28.97
15.63
14.87
74
138.10
EPS¥
74.50
76.33
86.43
87.35
89.70
84.16
84.70
93.02
90.79
98.26
146.59
1.84%
3.29%
—
19.00
EPS growth%
9.76
10.02
11.43
14.32
16.89
19.22
18.37
16.60
15.30
12.39
9.70
16.60
14.81
46
249.58
Bookvalue per sh¥
166.95
153.02
141.76
146.12
141.94
142.03
136.42
140.57
126.11
125.61
283.52
(2.42%)
(3.79%)
—
209.54
FCF per share¥
355.39
381.79
380.11
375.79
362.79
403.74
465.64
440.17
487.09
521.86
91.46
7.54%
5.14%
—
250.15
Dividend per sh¥
208.24
218.41
232.08
232.97
222.30
195.22
178.75
186.50
181.11
160.20
202.00
(6.34%)
(2.58%)
—
21.45
Div yield (avg)%
29.43
29.83
31.61
32.92
34.44
36.13
33.72
34.63
33.51
33.32
19.89
33.72
33.41
19
9.60
Payout ratio%
20.37
18.56
19.73
17.30
17.13
16.79
16.83
14.86
16.51
16.54
29.60
16.54
16.98
77
107.6
Shares (diluted)M
136.5
141.8
138.2
156.7
159.3
173.7
164.6
174.8
192.2
203.6
106.8
5.02%
5.57%
60
7.81
Buyback yield%
16.28
15.38
13.58
12.37
12.20
14.56
13.70
16.07
17.25
19.60
8.15
16.07
14.97
47
1.731
D/E ratiox
1.476
1.688
1.918
2.088
2.129
2.366
2.610
2.910
2.738
2.825
0.361
2.738
2.247
37
68.82
Enterprise value¥B
5.140
5.436
5.386
5.260
5.809
6.467
6.271
7.035
6.301
5.698
44.69
(0.39%)
1.98%
36
72.11
LT debt¥B
39.28
40.32
38.61
42.03
43.57
42.44
47.33
48.12
52.34
56.39
29.44
5.30%
2.99%
76
Revenue
¥79.21B
1.67%
1.00×
Cost of revenue
¥39.35B
1.92%
1.03×
Operating expenses
¥16.10B
1.12%
0.95×
Property and equipment
18.21%
Spread over hurdle
(0.18%)