15.32
Revenue¥B
15.03
15.92
16.95
17.79
18.64
20.24
22.10
24.09
25.96
28.20
15.83
8.63%
7.23%
8
12.32
Revenue growth%
0.40
0.40
0.40
0.48
0.40
0.40
0.40
0.40
2.47
1.49
16.96
0.40
0.40
44
5.60
Gross margin%
5.43
3.17
5.71
7.04
7.40
5.80
8.37
5.90
7.43
9.06
12.74
7.43
6.47
7
24.06
Operating margin%
21.08
21.05
23.87
23.85
23.09
23.86
23.46
23.21
26.18
24.76
5.33
23.86
23.65
69
2.68
Net margin%
10.50
10.92
13.81
14.68
12.75
12.10
14.52
16.75
15.46
18.29
13.10
15.46
14.16
64
16.87
P/E ratio (avg)x
15.09
15.52
16.66
17.63
19.74
21.15
19.46
21.86
22.87
23.10
26.92
21.86
19.60
61
9.748
EV/EBITx
29.39
32.99
31.24
31.84
35.59
35.47
35.90
38.94
37.07
39.24
22.98
37.07
35.53
47
10.77
FCF yield (avg)%
22.79
20.86
19.40
18.87
17.57
19.47
19.62
22.44
22.39
19.96
23.33
19.96
19.79
60
21.27
FCF margin%
25.96
24.50
25.34
24.00
23.72
25.57
24.87
26.57
29.31
27.24
14.03
26.57
25.45
35
1.782
FCF / Net incomex
1.871
2.067
2.100
2.176
2.088
2.209
2.337
2.465
2.704
2.792
0.790
2.465
2.193
79
7.63
ROIC%
24.79
25.81
23.18
23.41
26.01
27.22
28.22
30.34
29.24
28.67
9.96
28.67
26.61
71
17.95
Return on equity%
11.35
13.66
13.32
11.44
9.91
8.47
10.31
8.24
6.39
6.88
2.28
8.24
10.11
91
24.82
Return on assets%
15.96
18.63
17.62
18.40
18.95
20.50
19.37
19.62
21.10
23.84
24.56
20.50
19.16
49
662.01
EPS¥
621.85
621.05
588.06
648.44
637.67
642.75
682.45
690.07
706.58
746.96
734.56
3.21%
2.88%
—
6.71
EPS growth%
18.76
16.91
16.80
14.80
12.62
13.60
10.83
10.82
13.14
11.59
8.20
11.59
13.37
75
349.47
Bookvalue per sh¥
495.39
517.89
615.28
688.46
658.02
726.73
853.24
920.61
1,044
1,144
278.42
11.70%
8.40%
—
597.19
FCF per share¥
198.80
199.18
198.97
217.30
198.86
211.98
208.22
210.10
239.83
219.76
300.80
2.02%
0.18%
—
238.49
Dividend per sh¥
704.52
710.10
775.48
799.26
845.45
906.65
1,010
916.98
1,015
1,088
257.12
5.18%
5.19%
—
22.13
Div yield (avg)%
28.27
27.89
30.70
33.25
36.05
35.47
36.44
36.08
38.29
39.03
26.10
36.44
35.76
19
21.85
Payout ratio%
30.59
32.68
35.13
37.34
39.43
38.53
35.71
36.41
38.72
39.99
18.84
38.53
36.88
70
21.28
Shares (diluted)M
30.37
33.56
38.04
36.08
34.92
35.74
33.26
36.32
35.24
39.39
21.65
2.44%
3.42%
72
16.46
Buyback yield%
23.64
23.33
24.85
24.88
25.10
24.25
23.42
21.39
20.08
19.22
21.97
21.39
23.53
18
0.131
D/E ratiox
0.419
0.450
0.435
0.414
0.450
0.462
0.493
0.536
0.521
0.467
1.293
0.493
0.456
22
8.982
Enterprise value¥B
9.839
10.93
10.60
11.87
14.23
15.60
18.51
20.90
20.57
20.08
39.85
7.14%
7.94%
55
22.32
LT debt¥B
29.79
28.77
28.24
28.26
31.31
30.11
32.47
35.05
35.34
37.43
39.36
3.63%
3.21%
60
Revenue
¥28.20B
7.23%
1.00×
Cost of revenue
¥14.84B
6.89%
0.97×
Operating expenses
¥5.122B
8.08%
1.08×
Property and equipment
17.21%
Cash and investments
16.34%
Spread over hurdle
(0.64%)