14.01
Revenue¥B
71.34
72.92
73.13
74.29
74.77
76.60
78.55
78.41
78.88
79.19
14.90
1.16%
1.24%
25
13.79
Revenue growth%
8.42
7.98
5.74
3.98
6.30
4.61
1.68
2.01
4.34
6.32
14.31
4.34
5.18
48
24.41
Gross margin%
1.31
2.32
3.62
0.76
0.47
0.40
3.02
2.15
4.94
6.88
8.74
3.02
2.23
33
23.64
Operating margin%
35.86
38.78
36.76
35.01
33.27
32.50
33.77
34.95
35.04
35.93
2.92
34.95
35.03
21
17.91
Net margin%
18.15
20.86
23.82
23.23
26.23
27.44
30.14
28.56
27.86
28.26
8.66
28.26
26.84
21
17.10
P/E ratio (avg)x
47.69
50.33
57.95
66.65
66.54
68.17
63.37
66.46
63.33
62.58
19.04
63.37
63.35
34
26.12
EV/EBITx
42.88
47.88
49.36
56.26
63.16
64.06
70.20
70.38
81.55
83.16
16.47
70.38
63.61
94
17.91
FCF yield (avg)%
25.17
26.45
24.08
22.91
21.22
19.55
20.09
17.27
18.46
21.13
29.30
19.55
21.18
92
16.21
FCF margin%
0.40
0.40
2.75
2.12
2.48
4.31
3.19
5.74
8.36
7.65
2.59
5.74
2.97
66
0.785
FCF / Net incomex
0.883
0.816
0.787
0.783
0.795
0.774
0.779
0.812
0.766
0.710
1.635
0.774
0.785
90
14.53
ROIC%
24.74
24.94
25.12
24.42
22.81
21.76
22.61
22.07
22.33
19.46
21.30
22.07
22.71
48
26.53
Return on equity%
9.26
9.19
11.77
11.85
10.59
11.59
11.61
10.41
12.91
14.15
28.73
11.61
11.60
69
4.43
Return on assets%
26.51
26.32
24.56
21.71
22.52
21.88
21.80
20.87
18.32
16.07
16.08
20.87
21.84
79
41.24
EPS¥
111.46
122.63
135.43
123.64
125.16
112.32
101.27
99.81
96.09
106.46
45.46
(3.18%)
0.01%
—
3.77
EPS growth%
14.67
16.81
14.49
15.52
16.34
13.65
12.32
12.36
10.32
12.88
12.58
12.36
14.07
11
115.46
Bookvalue per sh¥
111.21
99.40
85.03
91.62
89.09
81.49
77.93
82.14
74.50
69.29
147.10
(4.90%)
(4.93%)
—
159.74
FCF per share¥
207.74
201.72
214.57
192.30
201.68
202.99
182.46
173.51
157.44
166.42
215.61
(3.77%)
(1.23%)
—
61.59
Dividend per sh¥
221.40
215.24
221.06
212.11
198.33
188.90
218.24
203.64
191.90
200.17
71.69
0.19%
(0.26%)
—
15.81
Div yield (avg)%
8.37
8.65
11.49
9.65
10.88
13.66
12.35
13.60
14.18
14.43
21.67
13.66
11.92
75
28.67
Payout ratio%
14.55
14.43
16.10
17.94
16.47
18.99
19.34
20.37
21.32
22.83
11.14
20.37
18.46
91
99.21
Shares (diluted)M
79.93
81.47
74.24
67.66
64.25
56.65
59.94
52.84
45.97
48.32
94.92
(5.54%)
(6.35%)
14
5.49
Buyback yield%
9.14
7.22
6.79
8.37
9.71
7.57
7.53
10.35
10.51
10.28
2.87
10.28
8.76
41
1.240
D/E ratiox
0.167
0.158
0.173
0.171
0.162
0.166
0.179
0.200
0.215
0.225
0.888
0.200
0.172
80
47.10
Enterprise value¥B
45.09
45.06
48.07
51.61
50.70
54.95
58.44
57.52
51.96
53.55
22.41
1.10%
0.94%
28
28.95
LT debt¥B
68.59
80.30
90.76
94.94
103.2
101.0
104.2
114.0
122.5
141.3
49.52
6.49%
9.08%
26
Revenue
¥79.19B
1.24%
1.00×
Cost of revenue
¥48.12B
1.14%
0.99×
Operating expenses
¥8.306B
1.80%
1.06×
Property and equipment
18.06%
Cash and investments
16.68%
Spread over hurdle
26.03%