20.38
Revenue¥B
89.18
94.80
103.8
112.8
119.8
129.0
137.7
150.4
160.4
174.5
21.62
7.82%
7.55%
11
14.60
Revenue growth%
25.13
25.14
22.45
24.89
27.55
25.37
24.66
26.52
26.54
26.87
25.08
26.52
25.25
13
26.35
Gross margin%
9.48
12.46
12.18
13.60
11.87
13.30
10.68
13.26
13.85
11.50
24.21
13.26
12.32
35
10.55
Operating margin%
6.20
3.80
5.68
3.62
5.64
6.17
7.21
4.45
4.99
6.34
11.85
6.17
5.66
69
10.42
Net margin%
14.60
13.65
15.61
18.48
20.88
23.57
25.44
27.00
28.68
28.11
28.77
27.00
22.22
55
16.89
P/E ratio (avg)x
42.77
42.93
44.23
46.22
44.71
48.53
47.26
55.44
65.56
63.54
14.91
55.44
46.74
10
14.93
EV/EBITx
18.79
19.00
17.43
15.70
16.42
16.87
17.42
18.78
16.30
14.35
13.93
16.87
17.14
48
23.49
FCF yield (avg)%
28.61
28.28
26.94
28.88
31.18
31.02
31.60
31.61
31.59
28.98
9.03
31.59
30.00
83
13.30
FCF margin%
30.10
30.25
27.72
27.19
24.64
21.75
20.96
21.88
21.51
21.91
13.86
21.75
23.27
15
0.592
FCF / Net incomex
0.166
0.162
0.156
0.166
0.153
0.157
0.169
0.161
0.145
0.161
1.178
0.161
0.161
40
2.79
ROIC%
14.81
15.86
18.57
17.46
19.52
22.20
23.04
21.00
23.02
24.57
4.28
23.02
20.26
89
6.34
Return on equity%
22.14
24.22
26.88
29.65
29.42
26.91
29.34
26.49
26.36
23.40
6.07
26.49
26.68
25
20.65
Return on assets%
5.86
4.86
4.11
6.39
8.32
7.76
6.07
6.63
6.46
6.92
3.77
6.63
6.43
19
368.77
EPS¥
198.03
227.23
240.91
262.45
307.91
357.86
416.29
495.36
481.11
513.33
378.31
10.76%
11.59%
—
2.48
EPS growth%
32.64
33.04
35.92
37.23
35.58
36.22
35.84
37.80
40.63
38.02
28.73
37.80
36.07
67
372.73
Bookvalue per sh¥
273.86
248.89
244.34
217.27
224.25
235.40
229.15
240.65
228.30
219.79
150.49
(0.40%)
(1.21%)
—
210.03
FCF per share¥
304.87
362.75
412.75
405.01
400.29
385.16
436.31
435.85
504.86
588.94
69.90
8.03%
7.08%
—
292.01
Dividend per sh¥
154.12
151.68
148.84
166.46
153.05
169.08
166.52
155.71
171.67
179.96
340.83
3.29%
1.45%
—
29.78
Div yield (avg)%
20.19
21.43
24.24
24.70
23.59
21.64
21.54
21.03
21.85
18.88
13.57
21.54
21.59
25
22.68
Payout ratio%
28.13
27.67
27.89
25.46
28.32
28.19
29.13
28.89
30.50
28.71
9.56
28.89
28.26
29
117.5
Shares (diluted)M
170.0
181.4
179.6
187.7
211.7
245.5
279.8
287.2
312.8
363.5
117.7
11.42%
7.27%
68
14.55
Buyback yield%
25.36
26.69
26.58
24.41
22.44
24.06
25.09
27.52
27.62
26.01
28.16
26.01
25.68
80
0.931
D/E ratiox
1.108
1.055
1.029
0.891
0.905
0.781
0.712
0.620
0.620
0.579
1.399
0.620
0.836
41
47.70
Enterprise value¥B
66.84
75.68
82.81
83.72
99.49
104.6
100.8
116.6
129.7
133.4
103.9
6.04%
8.53%
39
25.69
LT debt¥B
232.9
255.6
280.8
309.1
348.4
373.9
435.5
446.6
479.1
538.6
48.74
9.10%
10.71%
43
Revenue
¥174.5B
7.55%
1.00×
Cost of revenue
¥110.1B
7.48%
0.99×
Operating expenses
¥30.01B
8.18%
1.06×
Property and equipment
17.10%
Goodwill & intangibles
15.73%
Spread over hurdle
11.14%