13.08
Revenue¥B
14.76
15.98
17.55
18.98
20.26
21.51
22.94
24.99
27.60
30.20
13.89
8.32%
8.38%
82
27.14
Revenue growth%
33.32
35.14
37.79
38.84
39.82
38.36
37.21
35.42
34.40
33.49
21.27
35.42
36.32
76
18.34
Gross margin%
10.32
8.84
8.22
10.88
11.07
8.88
10.18
9.88
8.96
9.50
3.81
9.50
9.69
77
18.53
Operating margin%
27.97
27.43
29.55
28.22
29.86
27.01
24.45
25.42
26.86
28.34
9.63
26.86
27.70
85
18.24
Net margin%
13.10
11.95
10.31
10.56
13.27
14.63
14.88
16.05
18.47
17.71
2.32
16.05
13.95
71
7.580
P/E ratio (avg)x
15.68
17.47
19.40
18.32
17.22
16.36
18.01
17.85
17.66
20.34
19.55
17.85
17.76
41
9.186
EV/EBITx
20.54
21.77
22.78
20.63
22.67
24.85
22.46
22.17
21.62
21.64
23.49
22.17
21.97
82
29.70
FCF yield (avg)%
27.91
26.02
28.35
29.47
27.73
30.58
31.49
32.82
29.95
27.80
7.18
30.58
28.91
42
17.76
FCF margin%
18.72
16.43
16.82
18.14
20.56
19.80
20.17
22.46
22.67
24.90
4.35
22.46
19.98
87
0.516
FCF / Net incomex
0.840
0.746
0.765
0.691
0.727
0.709
0.685
0.698
0.721
0.693
1.085
0.698
0.715
7
3.00
ROIC%
17.13
17.82
16.32
19.14
18.42
19.33
19.95
17.60
16.75
18.66
16.45
18.66
18.12
92
21.25
Return on equity%
14.12
11.78
11.52
9.32
10.29
9.98
11.69
11.61
10.55
12.22
7.94
11.61
11.57
70
6.17
Return on assets%
13.56
14.58
17.57
18.70
16.99
17.06
14.15
11.23
9.67
7.25
16.08
11.23
14.36
13
146.25
EPS¥
136.12
141.68
150.58
172.04
199.93
233.34
256.88
241.08
256.20
262.88
159.81
5.63%
8.06%
—
15.85
EPS growth%
21.46
24.06
23.60
25.00
24.62
24.68
23.00
21.12
22.90
25.26
17.52
23.00
23.83
93
512.75
Bookvalue per sh¥
215.30
233.58
273.28
303.82
340.17
351.62
387.35
413.52
447.81
487.16
455.25
7.45%
8.48%
—
449.14
FCF per share¥
389.51
430.94
495.26
488.89
490.19
566.11
655.60
708.85
680.57
737.52
113.99
8.51%
6.50%
—
298.44
Dividend per sh¥
194.86
202.51
214.71
216.64
225.47
215.83
198.79
198.98
193.06
182.11
302.74
(4.18%)
0.58%
—
2.31
Div yield (avg)%
5.67
3.56
2.84
5.18
2.45
0.40
2.10
0.57
0.40
1.59
2.35
0.57
2.27
67
19.83
Payout ratio%
28.01
29.37
29.32
27.86
27.64
29.12
26.84
27.51
29.03
27.70
20.62
27.70
27.93
60
27.22
Shares (diluted)M
29.35
27.03
26.97
25.40
24.15
24.30
23.25
21.53
18.94
17.65
25.95
(6.08%)
(4.67%)
7
8.61
Buyback yield%
23.15
24.57
22.71
23.23
24.57
22.13
22.42
21.50
18.86
16.58
4.35
21.50
22.56
78
1.675
D/E ratiox
1.019
1.097
0.990
0.936
0.972
1.043
1.024
1.131
1.132
1.071
1.635
1.071
1.034
93
19.49
Enterprise value¥B
13.01
11.95
12.19
10.95
9.844
9.092
9.226
8.794
9.301
9.134
9.937
(1.49%)
(4.41%)
83
11.72
LT debt¥B
43.28
48.01
52.05
57.57
61.07
60.15
68.61
67.94
67.38
72.71
21.10
3.55%
6.34%
40
Revenue
¥30.20B
8.38%
1.00×
Cost of revenue
¥16.93B
8.37%
1.00×
Operating expenses
¥5.910B
8.01%
0.97×
Cash and investments
16.56%
Property and equipment
15.40%
Spread over hurdle
20.86%