10.09
Revenue¥B
6.511
6.986
7.510
8.066
8.478
9.119
9.755
10.10
10.61
10.95
10.92
5.25%
6.06%
35
4.22
Revenue growth%
24.55
23.47
23.68
24.55
27.20
29.03
31.26
29.43
32.02
29.54
3.41
29.54
28.12
12
7.88
Gross margin%
0.40
0.40
0.40
1.35
1.08
2.10
2.65
5.02
3.83
2.46
25.45
2.65
1.73
69
5.74
Operating margin%
23.78
22.16
22.41
19.58
17.33
19.65
20.19
19.20
18.34
19.43
15.67
19.43
19.61
88
13.73
Net margin%
14.39
13.11
14.49
16.35
13.48
12.19
13.81
15.95
14.90
14.37
9.75
14.37
14.38
33
35.34
P/E ratio (avg)x
25.94
25.46
21.81
19.63
21.21
22.83
23.84
25.87
23.96
21.76
32.10
23.84
23.33
24
12.72
EV/EBITx
26.02
31.01
35.78
37.65
39.05
41.17
47.35
48.67
54.60
64.04
9.465
48.67
40.11
47
2.61
FCF yield (avg)%
22.99
23.99
26.29
26.89
27.86
27.16
27.58
28.58
29.22
29.20
18.76
28.58
27.37
14
2.75
FCF margin%
13.05
11.03
10.15
11.40
12.66
14.37
16.47
15.78
14.19
14.31
21.71
14.37
13.62
64
0.585
FCF / Net incomex
1.229
1.366
1.371
1.419
1.701
1.932
2.014
2.206
2.179
2.264
0.179
2.179
1.817
10
4.39
ROIC%
31.22
29.78
28.14
30.18
31.36
30.08
27.09
24.75
24.02
25.96
17.72
25.96
28.96
67
26.65
Return on equity%
31.32
30.58
33.31
34.38
31.88
34.63
37.48
39.99
42.90
44.58
19.39
39.99
34.51
15
2.59
Return on assets%
0.94
0.40
0.40
0.40
3.26
0.57
0.40
0.40
0.40
0.40
10.18
0.40
0.40
7
88.20
EPS¥
77.84
91.48
105.32
111.12
129.62
150.99
165.89
160.40
185.93
189.18
93.84
7.85%
9.92%
—
21.03
EPS growth%
20.61
23.22
23.54
21.55
19.37
16.93
19.31
19.73
19.09
19.90
7.25
19.31
19.81
47
68.48
Bookvalue per sh¥
91.63
104.93
122.58
140.46
142.49
156.50
170.35
168.87
170.46
168.04
108.90
3.35%
6.13%
—
32.66
FCF per share¥
41.61
41.23
41.43
43.90
41.45
45.88
43.25
44.14
47.04
43.18
62.15
0.82%
(0.19%)
—
109.91
Dividend per sh¥
46.51
43.84
45.44
46.79
51.51
56.21
61.72
57.28
60.70
63.78
99.27
4.36%
4.67%
—
13.05
Div yield (avg)%
20.93
21.09
22.16
23.46
25.79
26.95
29.74
30.71
31.03
31.05
12.81
30.71
26.37
92
5.59
Payout ratio%
7.33
5.02
3.19
5.73
3.87
5.33
7.82
10.55
9.21
10.66
12.76
9.21
6.53
95
27.22
Shares (diluted)M
33.93
36.70
40.63
48.39
52.67
50.83
50.76
55.65
61.52
58.73
27.22
2.20%
7.35%
79
29.40
Buyback yield%
12.38
9.83
8.19
10.95
9.64
10.09
7.42
7.12
9.00
11.08
4.60
9.00
9.73
23
0.494
D/E ratiox
0.428
0.431
0.470
0.416
0.372
0.364
0.351
0.348
0.319
0.278
1.333
0.348
0.368
18
9.569
Enterprise value¥B
5.087
4.921
4.502
4.346
3.988
3.540
3.920
4.029
3.812
3.817
2.964
(0.87%)
(2.90%)
48
9.457
LT debt¥B
8.002
9.192
10.69
12.14
11.75
12.57
13.57
15.59
16.40
19.47
2.774
10.64%
10.37%
76
Revenue
¥10.95B
6.06%
1.00×
Cost of revenue
¥5.692B
6.30%
1.02×
Operating expenses
¥1.626B
5.44%
0.94×
Cash and investments
15.44%
Spread over hurdle
20.81%