9.445
Revenue¥B
24.13
24.87
25.56
26.75
28.01
29.91
31.94
33.73
35.52
36.59
10.18
5.49%
4.60%
34
19.90
Revenue growth%
21.82
23.87
21.33
19.68
16.99
16.18
14.59
12.26
9.95
11.02
24.96
12.26
16.58
52
14.50
Gross margin%
14.12
15.86
17.62
16.96
15.69
17.08
16.63
14.82
15.60
17.77
22.45
16.63
16.24
74
15.97
Operating margin%
7.21
10.21
11.22
13.27
11.36
11.76
13.14
13.05
11.76
12.62
27.20
12.62
11.76
59
14.07
Net margin%
20.22
17.42
14.66
14.58
16.85
15.63
16.28
17.68
17.44
19.68
17.80
17.44
17.13
69
22.01
P/E ratio (avg)x
22.00
24.27
26.34
25.39
25.23
24.16
23.94
24.02
24.85
22.46
29.06
24.02
24.22
85
26.62
EV/EBITx
43.92
51.98
57.86
64.97
75.66
78.98
94.31
93.33
92.52
91.15
29.49
92.52
77.32
51
8.94
FCF yield (avg)%
9.73
9.18
12.09
14.15
16.80
19.14
19.00
19.56
20.87
19.01
16.96
19.14
17.90
66
2.16
FCF margin%
8.78
8.67
7.86
4.89
2.52
0.40
3.08
5.77
8.14
8.32
22.50
5.77
6.82
75
1.372
FCF / Net incomex
1.366
1.170
1.079
0.920
0.887
0.906
0.829
0.768
0.756
0.747
0.221
0.768
0.896
15
26.00
ROIC%
27.97
29.36
27.78
27.88
25.34
26.55
23.74
26.69
29.34
28.79
3.32
26.69
27.83
52
15.14
Return on equity%
21.96
19.83
22.31
20.73
23.12
20.39
18.49
16.22
18.44
21.04
21.88
18.49
20.56
45
13.82
Return on assets%
6.98
8.41
10.22
11.11
12.02
9.66
7.56
9.94
9.05
7.54
13.10
9.05
9.36
6
1,272
EPS¥
452.33
481.29
433.78
484.37
528.54
484.36
475.89
472.82
507.70
521.80
1,321
(0.26%)
1.04%
—
17.21
EPS growth%
25.55
28.04
29.07
26.80
27.85
27.20
24.51
23.97
23.61
22.41
15.36
23.97
26.17
76
1,264
Bookvalue per sh¥
1,059
1,178
1,162
1,104
1,154
1,085
1,026
1,067
1,044
1,121
495.39
(0.57%)
(0.13%)
—
1,012
FCF per share¥
405.30
430.64
432.66
402.25
345.60
321.16
323.71
346.33
312.19
296.60
574.73
(3.01%)
(3.41%)
—
1,361
Dividend per sh¥
1,182
1,083
964.77
913.62
904.31
900.54
885.86
788.07
770.22
806.80
194.96
(2.26%)
(3.25%)
—
18.99
Div yield (avg)%
21.05
18.50
18.41
18.04
17.50
15.91
16.77
15.88
13.32
12.06
14.06
15.88
17.14
10
7.56
Payout ratio%
18.05
20.55
20.29
20.81
22.96
22.80
25.10
23.09
21.06
21.30
17.65
22.80
21.18
24
20.81
Shares (diluted)M
18.61
17.61
15.46
16.37
16.29
13.94
15.01
14.95
15.22
16.32
20.87
0.04%
(1.02%)
35
17.47
Buyback yield%
5.71
6.00
3.21
4.56
3.73
5.65
3.91
2.94
4.76
5.06
10.56
4.76
4.66
29
0.264
D/E ratiox
0.642
0.715
0.679
0.648
0.639
0.703
0.728
0.718
0.752
0.819
0.198
0.728
0.709
33
17.77
Enterprise value¥B
25.09
27.60
30.89
36.60
41.09
39.98
38.70
43.59
48.88
57.03
30.15
6.78%
10.44%
25
2.897
LT debt¥B
14.95
15.83
14.00
15.29
13.31
13.11
14.46
14.55
13.86
13.74
6.864
0.64%
(1.99%)
87
Revenue
¥36.59B
4.60%
1.00×
Cost of revenue
¥19.76B
4.89%
1.03×
Operating expenses
¥5.519B
3.85%
0.93×
Goodwill & intangibles
20.11%
Cash and investments
17.26%
Property and equipment
14.77%
Spread over hurdle
64.64%