26.66
Revenue¥B
58.12
59.21
58.63
59.95
60.16
61.71
60.61
59.94
59.57
58.76
29.71
(0.47%)
(0.07%)
63
25.73
Revenue growth%
12.46
10.03
8.56
9.36
6.45
7.36
4.77
6.50
3.67
3.25
5.15
4.77
6.93
40
10.44
Gross margin%
28.36
27.87
29.29
26.68
28.56
31.34
30.54
31.59
34.02
33.95
10.02
31.59
29.92
66
28.17
Operating margin%
10.30
12.15
14.87
13.67
11.49
11.18
11.07
10.55
12.53
10.70
21.29
11.07
11.33
93
3.94
Net margin%
24.98
22.66
23.69
25.34
26.59
28.62
30.09
31.70
31.13
29.33
18.45
30.09
27.60
61
18.23
P/E ratio (avg)x
6.295
6.861
7.952
8.155
8.931
8.902
9.704
9.639
10.45
10.81
35.71
9.704
8.916
56
13.32
EV/EBITx
8.255
9.166
9.617
10.12
11.50
13.19
14.12
15.37
16.24
17.65
19.78
15.37
12.34
32
19.10
FCF yield (avg)%
23.57
26.10
26.23
23.59
24.75
27.57
24.58
24.00
25.21
28.14
8.55
25.21
24.98
62
13.33
FCF margin%
18.32
15.61
16.25
18.78
19.42
17.49
15.98
18.86
21.64
23.78
9.86
18.86
18.55
54
0.512
FCF / Net incomex
0.112
0.106
0.095
0.096
0.104
0.107
0.092
0.094
0.094
0.091
0.202
0.094
0.096
74
22.92
ROIC%
3.99
3.72
6.52
5.01
5.51
8.31
9.35
9.07
7.99
9.94
24.70
9.07
7.26
19
27.08
Return on equity%
10.18
9.17
9.33
7.47
7.35
4.88
6.30
5.84
6.30
8.29
17.86
6.30
7.41
84
8.64
Return on assets%
12.71
11.55
10.89
11.76
14.59
14.02
14.49
16.19
13.45
14.86
24.89
14.49
13.74
81
729.12
EPS¥
607.57
659.71
598.02
620.43
599.04
655.49
703.80
679.35
738.24
690.09
793.75
2.87%
2.24%
—
10.29
EPS growth%
14.20
13.92
16.13
15.78
17.91
17.51
19.73
22.39
21.80
19.68
27.85
19.73
17.71
55
463.12
Bookvalue per sh¥
581.02
608.69
555.79
542.38
540.54
488.92
483.46
518.36
551.67
536.34
185.71
(0.16%)
(0.58%)
—
278.21
FCF per share¥
439.63
417.09
406.13
398.48
368.48
355.67
354.95
342.90
298.84
313.73
304.20
(3.17%)
(3.20%)
—
422.67
Dividend per sh¥
274.40
255.40
254.58
224.12
223.37
198.47
208.89
213.64
220.20
187.01
679.29
(3.49%)
(5.27%)
—
21.68
Div yield (avg)%
25.85
25.17
26.34
26.20
26.18
26.39
27.80
27.12
28.11
27.42
2.63
27.42
26.37
54
29.70
Payout ratio%
0.40
1.48
2.36
0.40
0.40
0.92
0.90
2.03
0.40
1.03
6.66
0.92
0.91
61
31.31
Shares (diluted)M
38.81
43.08
46.59
53.44
57.49
67.13
78.57
78.55
77.93
83.00
29.98
7.62%
8.42%
88
10.85
Buyback yield%
1.72
2.53
4.11
1.38
3.71
5.47
5.86
7.28
5.99
6.45
11.39
5.99
4.79
39
0.857
D/E ratiox
0.495
0.497
0.470
0.517
0.557
0.517
0.563
0.591
0.546
0.580
1.203
0.563
0.532
86
16.53
Enterprise value¥B
33.89
37.41
41.81
46.52
51.33
50.21
51.05
51.44
53.71
62.41
29.22
3.99%
6.78%
28
24.79
LT debt¥B
53.75
52.77
54.16
62.07
67.39
74.52
78.18
73.88
72.30
74.23
8.202
1.95%
3.69%
42
Revenue
¥58.76B
(0.07%)
1.00×
Cost of revenue
¥38.12B
(0.12%)
1.00×
Operating expenses
¥11.01B
(0.88%)
0.92×
Property and equipment
22.35%
Cash and investments
15.60%
Spread over hurdle
15.91%