22.30
Revenue¥B
42.83
42.66
43.60
45.34
46.41
47.98
49.63
51.19
53.09
53.33
23.21
2.82%
2.15%
43
3.66
Revenue growth%
10.86
8.43
8.95
10.78
8.19
11.08
13.68
12.41
12.71
12.02
7.56
12.41
10.97
50
6.87
Gross margin%
5.62
3.14
4.42
6.03
4.27
2.86
0.40
0.95
0.40
0.40
16.76
0.40
3.00
31
4.85
Operating margin%
3.87
6.43
9.02
11.75
13.83
13.50
13.68
12.95
15.01
17.85
12.25
13.68
13.23
36
5.53
Net margin%
17.77
16.46
16.76
19.09
18.31
17.31
18.77
15.92
14.71
17.26
13.33
17.26
17.29
35
28.22
P/E ratio (avg)x
15.66
15.65
15.92
15.56
17.28
20.12
19.62
20.09
22.39
24.29
29.68
20.12
18.45
90
20.04
EV/EBITx
18.41
17.35
16.91
14.83
14.68
15.09
13.58
14.98
16.57
17.75
25.89
15.09
15.83
39
21.24
FCF yield (avg)%
17.39
16.72
14.37
11.42
12.01
12.86
11.26
11.56
10.15
7.98
29.59
11.26
11.79
77
26.97
FCF margin%
18.89
17.99
15.01
14.77
12.56
11.01
10.23
12.28
13.69
14.94
2.45
12.28
14.23
29
1.080
FCF / Net incomex
0.365
0.356
0.341
0.354
0.351
0.367
0.389
0.385
0.433
0.421
0.815
0.389
0.366
15
26.48
ROIC%
25.40
28.23
27.32
24.72
25.26
27.04
25.06
25.70
27.28
26.48
28.28
26.48
26.09
29
23.90
Return on equity%
15.02
16.15
14.11
15.58
18.12
17.54
15.95
17.06
19.63
22.34
15.55
17.54
16.61
87
10.01
Return on assets%
16.45
15.99
18.71
16.19
17.14
19.27
19.54
21.25
22.47
20.25
10.08
20.25
18.99
50
3.90
EPS¥
4.94
4.75
4.69
5.08
5.21
6.11
7.11
7.46
7.64
8.69
4.36
10.78%
5.64%
—
29.53
EPS growth%
20.38
19.08
17.85
20.32
19.24
17.12
15.81
18.26
19.80
22.01
29.22
18.26
19.16
7
5.80
Bookvalue per sh¥
3.19
2.87
2.88
2.58
2.60
2.43
2.57
2.26
2.09
2.22
9.56
(3.07%)
(3.23%)
—
8.71
FCF per share¥
11.74
12.71
13.61
11.94
12.33
12.09
10.78
11.72
13.03
14.41
8.24
3.17%
2.92%
—
6.68
Dividend per sh¥
11.68
13.96
15.17
17.06
17.62
18.86
22.46
27.06
30.98
32.38
9.91
12.94%
11.12%
—
22.75
Div yield (avg)%
5.34
4.23
5.49
7.11
7.31
4.36
5.90
5.49
7.59
9.70
27.01
5.90
5.70
33
20.68
Payout ratio%
31.21
28.60
30.84
30.05
27.48
25.58
24.59
25.85
26.30
27.95
4.77
25.85
27.71
63
2.459
Shares (diluted)B
3.295
3.565
3.466
3.727
4.059
4.307
4.309
4.773
5.053
5.297
2.462
5.47%
5.05%
24
7.21
Buyback yield%
21.96
19.85
18.48
20.42
18.37
18.82
19.54
20.44
21.87
21.67
4.78
20.44
20.14
90
0.760
D/E ratiox
0.995
0.901
0.830
0.734
0.654
0.606
0.612
0.563
0.557
0.549
0.486
0.563
0.633
65
35.93
Enterprise value¥B
27.17
27.50
27.46
26.73
28.45
30.19
29.39
32.36
32.93
30.83
36.52
1.62%
0.94%
10
17.53
LT debt¥B
12.00
11.75
13.65
16.12
16.08
17.17
18.92
18.62
21.64
23.99
63.55
8.33%
7.68%
69
Revenue
¥53.33B
2.15%
1.00×
Cost of revenue
¥37.33B
2.15%
1.00×
Operating expenses
¥11.69B
2.44%
1.03×
Property and equipment
15.79%
Spread over hurdle
(5.29%)