32.43
Revenue¥B
37.12
36.99
38.00
39.40
40.88
40.79
42.01
42.77
44.14
44.32
34.37
1.63%
2.15%
83
11.77
Revenue growth%
16.97
14.92
13.39
15.59
13.63
15.59
17.62
15.73
13.29
14.30
24.80
15.59
15.25
94
4.36
Gross margin%
6.41
6.53
5.35
7.71
5.40
8.16
9.84
11.34
11.83
12.14
14.36
11.34
7.94
56
18.52
Operating margin%
23.46
23.39
20.59
19.91
18.36
17.59
18.66
17.36
16.32
15.88
6.31
17.36
18.51
75
17.35
Net margin%
7.50
7.97
6.13
7.69
8.14
7.15
7.02
8.90
9.03
8.09
16.91
8.09
7.83
67
33.35
P/E ratio (avg)x
40.78
38.12
36.40
40.35
38.92
37.15
34.53
35.57
39.90
38.59
29.65
37.15
38.35
95
27.44
EV/EBITx
14.24
14.72
17.28
18.97
22.23
25.61
27.40
26.85
25.95
30.65
18.42
26.85
23.92
88
26.66
FCF yield (avg)%
19.78
22.51
24.83
27.01
24.51
26.26
27.08
28.20
31.11
28.66
13.71
28.20
26.64
18
8.58
FCF margin%
2.57
5.26
7.60
9.41
10.58
12.81
11.66
10.62
10.29
12.92
16.56
11.66
10.43
34
0.773
FCF / Net incomex
1.510
1.359
1.233
1.310
1.176
1.219
1.070
1.076
1.043
1.064
0.975
1.070
1.198
50
19.47
ROIC%
25.13
22.81
24.63
24.88
25.73
28.71
27.09
28.78
26.39
27.83
12.19
27.83
26.06
84
16.81
Return on equity%
10.65
8.01
8.96
10.42
7.69
5.92
5.40
3.77
6.31
7.75
16.38
5.92
7.72
87
4.72
Return on assets%
27.36
25.87
27.41
25.57
28.03
27.00
25.32
22.75
25.68
28.00
28.80
25.68
26.43
19
23.49
EPS¥
100.82
114.33
136.00
140.90
161.32
173.13
179.25
192.66
190.36
211.81
26.13
5.60%
8.75%
—
4.36
EPS growth%
10.94
7.94
8.06
10.66
10.32
11.70
10.22
10.99
11.51
12.02
3.47
11.51
10.80
90
30.22
Bookvalue per sh¥
133.64
140.41
146.73
158.18
163.96
177.58
203.79
206.85
206.29
210.88
52.47
5.16%
5.74%
—
98.14
FCF per share¥
77.90
81.12
92.34
108.68
111.85
109.33
106.71
111.68
132.45
150.10
94.30
6.06%
6.54%
—
52.74
Dividend per sh¥
30.32
32.13
30.37
34.55
38.43
40.49
44.70
49.70
54.80
61.98
89.45
10.03%
7.71%
—
22.68
Div yield (avg)%
21.98
20.53
23.25
21.21
23.61
21.43
21.36
22.04
21.84
19.72
19.41
21.43
21.63
85
5.24
Payout ratio%
27.23
30.12
28.25
25.87
27.75
26.02
26.18
23.97
24.34
22.77
11.99
24.34
26.10
64
136.0
Shares (diluted)M
126.7
134.0
126.3
124.3
127.2
135.6
144.2
147.3
151.0
158.0
134.3
4.43%
2.99%
89
24.64
Buyback yield%
4.43
3.12
3.53
5.77
4.05
6.64
8.22
6.81
8.17
9.03
26.04
8.17
6.21
37
1.744
D/E ratiox
2.090
1.978
2.023
2.316
2.301
2.392
2.447
2.714
2.551
2.555
0.177
2.551
2.354
92
31.43
Enterprise value¥B
30.36
29.86
29.79
29.69
28.67
28.32
31.60
32.78
35.51
32.82
24.82
2.74%
1.93%
56
9.762
LT debt¥B
33.26
32.20
37.24
43.96
51.46
53.12
60.07
63.85
66.14
66.79
6.928
5.35%
7.58%
48
Revenue
¥44.32B
2.15%
1.00×
Cost of revenue
¥31.02B
2.15%
1.00×
Operating expenses
¥8.953B
1.85%
0.97×
Property and equipment
15.39%
Goodwill & intangibles
15.26%
Spread over hurdle
(0.39%)