38.02
Revenue¥B
67.42
71.44
75.65
81.04
84.72
90.60
98.00
106.1
113.5
123.7
38.89
7.87%
6.80%
44
16.80
Revenue growth%
16.60
19.45
19.34
20.08
17.34
19.96
19.94
20.24
17.86
15.73
12.54
19.94
19.40
39
23.66
Gross margin%
31.83
30.71
29.76
31.49
29.38
30.75
28.97
31.94
34.00
35.20
5.24
31.94
31.12
51
16.31
Operating margin%
7.37
5.39
6.59
9.01
9.81
12.18
12.60
14.57
16.62
14.28
12.23
14.28
11.00
29
22.64
Net margin%
15.83
13.97
14.19
16.32
16.88
15.08
15.15
14.46
12.87
9.92
9.18
14.46
14.77
94
33.03
P/E ratio (avg)x
22.46
22.59
23.13
24.99
26.50
26.12
29.85
34.41
34.88
38.76
22.70
34.41
26.31
40
17.93
EV/EBITx
13.70
13.57
13.63
15.03
15.07
13.64
11.99
11.03
10.41
11.52
20.53
11.52
13.60
77
24.91
FCF yield (avg)%
11.05
12.30
9.39
8.75
10.99
10.29
8.10
8.48
9.48
9.25
19.85
9.25
9.44
5
28.89
FCF margin%
18.46
20.21
23.05
23.93
24.96
25.40
27.81
25.74
28.36
28.52
10.60
27.81
25.18
66
1.606
FCF / Net incomex
0.806
0.741
0.714
0.636
0.618
0.548
0.587
0.614
0.562
0.592
1.458
0.587
0.616
32
11.86
ROIC%
28.75
30.26
27.42
28.82
26.79
24.51
25.50
27.66
27.79
27.04
18.01
27.04
27.54
67
16.94
Return on equity%
21.40
22.19
21.52
23.28
23.30
25.00
24.99
24.32
25.07
24.56
20.72
24.99
23.81
43
3.13
Return on assets%
10.58
8.69
9.23
7.08
8.62
6.59
4.55
5.71
7.13
6.35
22.75
6.35
7.10
47
81.63
EPS¥
159.66
164.17
171.87
162.96
171.08
193.69
188.66
185.37
192.35
179.70
86.15
0.99%
2.67%
—
29.19
EPS growth%
26.08
28.58
25.83
27.19
24.24
21.64
24.14
21.47
21.04
23.37
13.23
21.64
24.19
24
111.38
Bookvalue per sh¥
175.82
200.96
210.01
210.84
227.52
242.06
230.02
257.62
249.26
262.11
30.87
2.87%
4.17%
—
130.56
FCF per share¥
264.31
299.14
348.51
343.18
357.36
362.32
418.36
481.49
546.89
609.39
150.98
11.26%
10.16%
—
108.16
Dividend per sh¥
55.01
53.13
60.88
56.10
60.03
58.41
65.18
71.49
68.82
68.58
88.87
2.70%
2.53%
—
17.68
Div yield (avg)%
10.85
13.66
11.15
12.28
15.02
16.14
14.26
13.89
10.90
10.30
9.57
13.89
12.97
66
20.30
Payout ratio%
9.32
8.20
8.69
7.00
8.83
9.04
8.15
9.51
8.70
6.42
22.92
8.70
8.69
39
0.569
Shares (diluted)B
0.929
1.045
1.107
1.205
1.183
1.406
1.367
1.330
1.553
1.593
0.592
6.14%
6.35%
28
4.59
Buyback yield%
10.92
13.21
13.31
12.86
9.88
11.71
10.21
10.32
12.34
13.61
10.68
11.71
12.03
38
0.169
D/E ratiox
1.157
1.188
1.229
1.158
1.071
0.919
0.814
0.855
0.781
0.662
1.799
0.814
0.995
59
43.01
Enterprise value¥B
97.65
95.16
101.5
111.5
119.5
121.0
118.0
121.8
127.3
121.9
12.98
0.39%
2.59%
30
156.0
LT debt¥B
109.6
110.1
119.2
135.1
133.8
144.8
158.6
160.4
179.9
204.6
22.49
8.86%
6.75%
16
Revenue
¥123.7B
6.80%
1.00×
Cost of revenue
¥62.98B
6.40%
0.96×
Operating expenses
¥18.09B
7.98%
1.12×
Cash and investments
17.36%
Property and equipment
14.08%
Spread over hurdle
13.56%