15.02
Revenue¥B
10.94
11.84
12.72
13.69
14.60
15.69
17.16
18.26
19.35
20.89
15.55
7.43%
7.72%
51
29.03
Revenue growth%
8.74
5.89
3.65
6.03
8.66
10.84
10.87
9.17
6.70
5.88
29.84
9.17
7.68
67
27.34
Gross margin%
6.36
4.06
4.52
2.64
1.82
3.50
0.76
0.40
3.05
2.20
28.27
2.20
2.85
52
21.87
Operating margin%
3.77
4.19
5.50
7.43
8.35
5.48
4.66
7.59
6.79
9.48
5.81
6.79
6.14
29
9.64
Net margin%
21.97
20.54
23.18
25.25
25.74
28.24
25.45
25.36
22.58
22.88
4.62
25.36
24.21
50
9.060
P/E ratio (avg)x
15.15
15.13
15.64
18.12
19.94
21.94
24.04
22.73
21.59
22.99
7.911
22.73
20.76
81
15.04
EV/EBITx
38.69
46.22
51.66
50.34
57.32
65.52
75.89
86.53
86.32
89.93
18.16
86.32
61.42
73
11.07
FCF yield (avg)%
22.11
22.68
25.30
23.98
25.89
25.83
28.27
27.84
29.73
29.90
22.73
28.27
25.86
75
7.33
FCF margin%
25.51
28.41
25.58
23.82
23.25
23.28
24.03
22.06
19.12
21.69
9.59
22.06
23.55
43
0.450
FCF / Net incomex
1.014
1.121
1.249
1.235
1.391
1.602
1.793
1.980
2.058
2.000
1.604
1.980
1.497
20
24.59
ROIC%
18.07
19.91
19.30
17.56
18.46
17.66
16.06
14.00
16.78
16.87
27.07
16.78
17.61
22
26.29
Return on equity%
24.15
23.65
26.49
28.14
28.25
26.82
25.87
26.21
23.90
22.87
2.32
25.87
26.04
92
14.35
Return on assets%
20.11
21.94
24.44
26.05
24.12
24.57
21.57
22.10
23.66
22.51
2.00
22.51
23.08
74
15,376
EPS¥
20,993
21,970
19,931
20,680
21,106
23,081
22,508
21,872
20,874
19,837
16,267
(1.23%)
0.44%
—
29.65
EPS growth%
22.45
21.64
20.87
20.89
22.88
25.13
27.01
26.06
26.97
29.18
12.85
26.97
24.01
59
6,184
Bookvalue per sh¥
33,599
40,239
45,602
46,128
50,513
53,509
61,523
73,929
78,369
78,342
8,293
9.17%
10.46%
—
10,861
FCF per share¥
8,899
9,225
8,931
9,752
10,566
9,058
8,686
7,472
7,749
7,063
19,934
(7.74%)
(2.66%)
—
20,993
Dividend per sh¥
15,024
13,663
13,502
14,338
15,583
14,439
13,787
14,679
14,674
14,955
9,792
(0.82%)
(0.15%)
—
15.76
Div yield (avg)%
17.41
18.23
16.50
16.26
16.35
15.63
16.68
18.33
18.20
16.68
24.39
16.68
16.68
67
6.33
Payout ratio%
17.61
20.10
22.90
23.60
24.32
25.82
27.98
25.10
26.10
28.91
5.99
26.10
24.71
58
0.879
Shares (diluted)M
0.939
0.874
0.808
0.780
0.865
0.800
0.746
0.834
0.940
0.900
0.846
0.81%
(0.68%)
9
10.49
Buyback yield%
3.70
3.14
3.68
4.00
1.13
1.64
0.40
0.40
0.91
3.76
21.24
0.91
2.39
57
0.812
D/E ratiox
0.391
0.386
0.416
0.414
0.452
0.417
0.433
0.426
0.448
0.420
0.630
0.426
0.419
11
23.11
Enterprise value¥B
8.188
8.311
9.183
9.030
9.819
9.951
11.87
11.47
11.76
13.81
16.07
7.06%
6.31%
68
3.320
LT debt¥B
3.069
2.920
2.679
2.896
2.659
2.675
2.425
2.242
2.440
2.323
5.152
(2.66%)
(2.56%)
81
Revenue
¥20.89B
7.72%
1.00×
Cost of revenue
¥14.62B
7.72%
1.00×
Operating expenses
¥4.276B
7.73%
1.00×
Property and equipment
15.73%
Spread over hurdle
(0.88%)