97.43
Revenue¥B
52.54
55.35
58.76
61.93
66.31
68.57
73.43
77.89
83.32
85.67
102.4
5.26%
5.67%
84
17.97
Revenue growth%
11.45
11.39
10.69
9.67
11.55
13.34
10.42
11.91
13.73
14.10
7.57
13.34
11.50
79
4.42
Gross margin%
17.00
18.68
21.46
19.99
17.26
18.30
18.58
17.25
16.02
17.07
6.47
17.25
17.78
30
28.86
Operating margin%
9.48
8.54
9.49
8.71
5.72
2.93
5.85
8.81
10.25
10.51
5.79
8.81
8.76
62
21.40
Net margin%
26.08
26.38
23.54
21.85
19.40
21.12
18.25
15.48
14.22
11.91
10.68
15.48
20.26
39
15.30
P/E ratio (avg)x
15.19
14.70
16.60
18.44
19.56
21.83
24.16
23.32
24.28
28.46
15.33
24.16
20.69
62
14.74
EV/EBITx
26.80
28.79
27.00
29.68
28.57
31.36
30.32
26.23
24.93
26.75
30.08
26.75
27.78
7
26.63
FCF yield (avg)%
2.37
2.59
2.86
5.84
6.03
7.51
5.27
6.90
5.02
4.56
13.02
5.27
5.14
9
11.94
FCF margin%
24.80
26.92
27.60
28.35
29.86
32.15
29.52
29.01
29.01
27.43
2.77
29.01
28.68
35
0.242
FCF / Net incomex
1.386
1.420
1.447
1.327
1.413
1.537
1.443
1.556
1.736
1.962
0.866
1.556
1.445
47
29.44
ROIC%
16.29
14.96
17.19
15.93
15.45
17.19
16.73
16.14
17.43
20.09
6.63
17.19
16.51
6
13.57
Return on equity%
11.75
12.85
10.22
8.88
7.52
10.32
8.87
10.41
9.33
8.78
7.01
9.33
9.77
28
7.95
Return on assets%
1.98
2.01
1.29
1.78
1.61
0.40
0.40
3.09
3.16
4.20
21.41
3.09
1.88
55
686.53
EPS¥
284.89
263.09
264.00
244.70
234.81
239.59
234.10
223.12
205.60
182.66
720.39
(4.90%)
(3.80%)
—
2.97
EPS growth%
4.39
4.76
2.10
2.29
0.97
0.40
3.37
2.06
0.61
0.40
7.18
0.61
2.08
33
118.61
Bookvalue per sh¥
867.62
923.46
936.19
882.21
979.00
1,052
1,064
962.75
1,002
938.49
644.57
(0.84%)
1.27%
—
682.52
FCF per share¥
316.92
357.22
351.25
393.66
402.70
423.59
434.08
498.81
501.69
504.48
636.59
4.61%
5.35%
—
212.62
Dividend per sh¥
444.44
416.60
409.11
383.10
373.39
383.27
393.13
374.29
405.38
417.66
150.56
2.27%
(1.17%)
—
28.15
Div yield (avg)%
3.39
5.49
7.16
7.59
5.23
4.56
6.08
3.93
2.94
5.75
3.78
4.56
5.36
73
3.50
Payout ratio%
22.60
23.07
25.86
28.37
26.79
29.54
29.53
29.92
32.71
33.69
22.29
29.92
28.95
20
76.89
Shares (diluted)M
64.20
62.37
67.50
69.52
73.35
72.79
79.27
88.39
78.60
86.93
75.63
3.46%
2.73%
56
14.99
Buyback yield%
24.68
24.07
25.09
24.37
23.77
26.48
29.02
26.34
28.41
29.47
3.97
28.41
25.72
26
1.629
D/E ratiox
0.509
0.479
0.424
0.418
0.440
0.480
0.510
0.534
0.506
0.444
1.788
0.506
0.479
40
85.68
Enterprise value¥B
49.01
55.27
57.51
62.32
75.22
78.54
91.00
91.44
92.72
110.3
52.01
7.95%
8.65%
51
7.857
LT debt¥B
84.77
99.94
98.15
116.4
125.0
123.0
143.0
160.3
167.2
185.1
27.15
8.18%
8.60%
26
Revenue
¥85.67B
5.67%
1.00×
Cost of revenue
¥52.12B
5.84%
1.02×
Operating expenses
¥13.35B
5.46%
0.98×
Property and equipment
19.56%
Goodwill & intangibles
13.68%
Spread over hurdle
47.80%