28.32
Revenue¥B
48.77
51.23
51.54
53.02
54.65
55.26
57.06
58.71
61.41
63.56
28.93
3.07%
3.07%
28
10.67
Revenue growth%
13.64
12.98
15.85
13.60
11.55
8.99
8.16
6.60
4.17
5.06
10.81
6.60
10.27
35
26.54
Gross margin%
22.62
20.10
20.88
19.59
19.14
17.56
18.09
17.40
17.36
16.78
28.91
17.40
18.61
18
18.10
Operating margin%
10.95
8.73
9.43
7.82
6.07
5.62
3.99
5.83
3.01
2.53
9.17
3.99
5.95
44
27.70
Net margin%
19.25
19.95
19.93
19.10
19.63
19.86
19.95
20.27
22.54
21.36
12.41
20.27
19.94
31
17.63
P/E ratio (avg)x
57.33
57.20
59.41
65.07
60.69
57.25
56.41
50.76
53.16
56.31
33.40
56.31
57.23
44
36.15
EV/EBITx
48.11
51.03
55.84
60.66
68.71
72.55
77.04
91.03
99.21
108.7
35.93
91.03
70.63
72
7.92
FCF yield (avg)%
31.46
30.22
27.30
28.06
30.51
30.41
32.54
30.12
30.78
27.99
17.49
30.41
30.32
15
29.50
FCF margin%
3.02
1.97
2.73
1.84
4.38
1.71
1.35
1.83
0.40
2.36
6.74
1.71
1.91
60
1.220
FCF / Net incomex
0.840
0.899
1.016
1.177
1.367
1.311
1.347
1.433
1.672
1.883
0.251
1.433
1.329
27
20.25
ROIC%
23.17
23.92
22.71
21.66
23.19
22.84
25.07
24.44
26.61
25.42
8.48
25.07
23.55
65
16.54
Return on equity%
5.22
4.13
5.85
3.78
5.28
8.03
7.37
6.16
5.60
5.51
6.02
6.16
5.55
60
14.32
Return on assets%
10.37
12.53
14.95
12.39
11.18
10.18
11.58
11.21
12.41
10.46
8.74
11.21
11.39
81
156.00
EPS¥
472.93
536.70
546.46
571.10
667.31
655.62
713.85
840.35
942.67
1,023
174.17
8.91%
9.39%
—
2.72
EPS growth%
3.64
6.33
7.99
10.11
9.31
10.68
9.70
8.06
6.26
5.08
13.39
8.06
8.03
29
286.57
Bookvalue per sh¥
313.59
298.05
288.88
279.97
327.08
359.26
418.32
433.53
424.87
499.67
153.12
8.84%
5.79%
—
102.74
FCF per share¥
62.78
61.91
56.51
62.00
62.80
67.95
67.51
69.90
79.87
81.77
291.15
5.42%
3.13%
—
61.44
Dividend per sh¥
584.48
595.04
646.81
663.33
690.66
658.31
707.83
819.69
846.39
960.54
253.71
6.82%
4.81%
—
8.20
Div yield (avg)%
20.51
20.72
20.83
22.15
22.29
24.05
25.32
26.80
29.30
31.22
28.81
26.80
23.17
76
16.88
Payout ratio%
23.07
21.14
21.53
18.58
15.62
16.63
16.04
18.35
16.90
19.01
17.51
16.90
18.47
81
112.6
Shares (diluted)M
129.0
136.6
148.1
165.0
158.7
177.5
194.1
217.2
235.1
255.0
112.7
9.95%
6.70%
93
3.26
Buyback yield%
15.98
17.01
16.31
17.22
15.43
15.04
14.47
14.47
16.34
15.75
12.41
15.04
15.87
41
0.737
D/E ratiox
0.917
0.908
0.955
1.119
1.146
1.243
1.212
1.305
1.293
1.440
1.403
1.293
1.179
88
46.62
Enterprise value¥B
32.44
31.68
34.04
32.98
29.51
29.04
26.57
28.93
30.67
27.69
28.58
(1.26%)
(0.69%)
51
6.488
LT debt¥B
11.61
10.97
9.528
8.295
9.100
7.937
7.146
6.639
6.718
5.901
40.83
(8.30%)
(7.76%)
34
Revenue
¥63.56B
3.07%
1.00×
Cost of revenue
¥29.25B
3.23%
1.02×
Operating expenses
¥12.70B
2.57%
0.95×
Property and equipment
18.21%
Cash and investments
16.42%
Spread over hurdle
11.82%