15.89
Revenue¥B
16.21
16.27
16.03
16.21
16.58
16.92
17.35
17.63
17.75
17.53
17.01
1.12%
1.05%
53
21.09
Revenue growth%
10.08
8.18
6.84
9.33
8.09
8.63
10.66
9.22
8.74
6.43
2.77
8.74
8.69
33
22.05
Gross margin%
25.36
27.63
29.30
27.18
28.93
26.51
27.57
30.30
29.46
31.54
9.58
29.46
28.28
45
18.37
Operating margin%
13.54
10.71
8.85
10.79
12.12
14.48
12.83
11.00
8.67
10.96
29.01
11.00
10.98
73
15.20
Net margin%
28.12
28.04
29.18
30.34
31.51
28.85
29.53
31.19
32.69
32.70
2.39
31.19
29.93
82
24.40
P/E ratio (avg)x
33.26
28.95
27.75
24.57
23.63
22.74
24.13
23.48
24.37
24.55
19.06
24.13
24.46
52
6.321
EV/EBITx
28.24
30.23
31.33
31.15
29.85
28.96
29.18
25.30
21.78
19.83
9.351
25.30
29.07
88
27.27
FCF yield (avg)%
24.05
21.80
19.68
17.57
18.49
17.56
18.22
17.55
20.53
22.53
17.20
18.22
19.09
82
12.56
FCF margin%
23.66
23.03
20.32
21.93
21.01
18.03
18.56
21.46
22.79
21.84
22.45
21.46
21.65
75
0.477
FCF / Net incomex
2.477
2.604
2.698
2.846
3.152
2.938
2.822
2.721
2.515
2.393
0.809
2.721
2.710
75
9.42
ROIC%
21.34
19.60
18.00
20.00
19.55
21.08
21.86
22.45
20.07
19.67
7.29
21.08
20.04
52
9.17
Return on equity%
9.36
8.32
8.30
8.00
10.95
10.03
10.61
7.62
5.68
8.16
11.98
8.16
8.31
80
7.90
Return on assets%
10.28
9.22
6.80
8.28
9.30
11.85
10.11
7.86
9.89
10.14
21.98
10.11
9.59
48
189.37
EPS¥
385.45
439.57
491.81
499.91
527.37
570.38
659.10
667.01
791.54
826.96
205.34
9.41%
7.85%
—
17.35
EPS growth%
10.41
8.11
9.13
9.82
7.07
4.37
1.75
0.40
1.58
0.40
25.55
1.58
5.72
14
143.24
Bookvalue per sh¥
477.85
486.49
481.54
491.41
576.97
550.86
637.52
671.55
748.75
827.92
208.52
7.49%
5.34%
—
126.95
FCF per share¥
357.56
350.47
370.56
390.59
412.42
365.54
324.79
318.70
296.26
309.03
107.70
(5.61%)
(0.73%)
—
196.41
Dividend per sh¥
271.05
289.93
267.60
288.27
293.76
268.90
248.79
269.24
275.27
275.71
348.92
(1.26%)
(0.04%)
—
17.52
Div yield (avg)%
7.03
5.15
7.16
8.17
8.06
7.96
9.74
10.85
12.70
10.58
17.33
10.58
8.11
72
28.85
Payout ratio%
4.22
2.58
4.31
3.57
6.04
8.38
9.60
12.31
14.63
16.69
19.59
12.31
7.21
48
18.62
Shares (diluted)M
19.45
19.92
20.80
20.19
20.60
21.09
19.98
21.56
23.52
25.39
18.26
4.28%
2.95%
6
2.36
Buyback yield%
26.94
25.77
23.16
24.28
22.34
20.12
22.20
24.89
22.57
21.45
28.55
22.20
22.87
78
0.716
D/E ratiox
0.395
0.360
0.345
0.355
0.395
0.428
0.395
0.393
0.415
0.391
1.634
0.395
0.394
78
9.734
Enterprise value¥B
14.80
15.22
14.41
13.78
13.42
14.09
13.22
14.73
14.37
15.79
20.12
3.30%
0.94%
90
10.63
LT debt¥B
2.774
3.045
3.230
3.030
3.224
3.008
3.272
3.451
3.680
3.860
21.41
3.67%
1.98%
87
Revenue
¥17.53B
1.05%
1.00×
Cost of revenue
¥9.382B
0.96%
0.99×
Operating expenses
¥4.026B
1.30%
1.03×
Property and equipment
17.37%
Cash and investments
16.78%
Spread over hurdle
(0.82%)