1.900
Revenue¥B
17.94
18.17
18.54
18.61
18.59
18.36
18.12
18.72
18.58
18.49
2.014
(0.10%)
0.48%
48
19.74
Revenue growth%
2.70
4.31
2.72
5.61
3.06
5.90
3.06
0.72
0.40
0.86
27.26
0.86
2.89
77
11.86
Gross margin%
27.30
26.13
27.82
28.69
29.25
29.31
30.51
30.14
31.41
32.65
24.75
30.51
29.28
11
19.93
Operating margin%
3.70
1.74
2.02
0.40
0.40
0.40
0.40
1.87
0.40
0.40
20.56
0.40
0.40
88
24.33
Net margin%
31.94
34.28
35.32
34.19
36.31
34.06
32.92
34.77
35.13
37.32
2.52
34.77
34.53
91
27.97
P/E ratio (avg)x
34.07
31.62
35.12
37.25
39.64
42.16
43.07
41.21
44.85
40.90
20.64
42.16
40.27
17
13.78
EV/EBITx
61.15
61.00
70.29
84.84
102.9
112.8
110.7
125.1
134.4
134.2
9.831
125.1
106.8
16
21.78
FCF yield (avg)%
10.66
10.00
7.21
7.65
9.36
7.64
4.97
4.57
2.42
5.08
15.47
4.97
7.43
92
2.29
FCF margin%
15.48
15.33
12.77
14.48
12.47
14.21
15.53
17.04
17.44
17.70
20.24
17.04
15.41
8
0.821
FCF / Net incomex
0.192
0.172
0.179
0.166
0.165
0.155
0.134
0.140
0.123
0.119
1.336
0.134
0.160
59
22.28
ROIC%
30.52
31.32
32.72
32.60
33.26
33.36
35.76
38.62
35.69
37.60
23.18
35.76
33.31
41
5.81
Return on equity%
2.12
0.64
0.40
2.34
3.88
5.13
4.32
4.80
6.41
6.84
27.01
5.13
4.10
34
11.05
Return on assets%
4.57
6.27
3.50
4.06
4.83
4.00
2.79
3.32
3.33
5.85
10.76
3.33
4.03
12
8.16
EPS¥
1.64
1.51
1.37
1.40
1.37
1.47
1.56
1.61
1.55
1.52
8.85
2.05%
(1.84%)
—
8.25
EPS growth%
23.62
26.33
26.71
29.12
29.40
31.94
33.14
35.04
36.76
37.81
5.54
35.04
30.67
9
4.77
Bookvalue per sh¥
1.86
2.00
2.00
2.19
2.26
2.63
2.96
3.39
4.00
4.30
3.54
13.72%
8.87%
—
6.03
FCF per share¥
4.38
4.03
3.79
3.97
4.19
4.76
5.00
4.60
4.55
4.80
2.37
2.76%
0.28%
—
6.68
Dividend per sh¥
5.37
4.93
5.04
5.04
4.80
4.24
3.79
3.53
3.28
3.09
4.75
(8.43%)
(5.17%)
—
13.45
Div yield (avg)%
10.49
11.85
9.97
12.54
12.94
12.51
12.78
12.72
10.86
12.35
5.34
12.51
12.43
13
4.18
Payout ratio%
13.81
11.90
14.41
13.01
11.69
14.55
11.73
13.76
11.00
10.21
3.49
11.73
12.46
23
1.813
Shares (diluted)B
1.771
1.607
1.828
1.740
1.933
1.837
1.939
1.769
1.836
1.656
1.824
(3.04%)
(1.12%)
44
15.09
Buyback yield%
7.39
5.11
5.77
7.55
7.20
5.47
7.99
6.20
4.29
2.24
12.58
5.47
5.98
15
0.795
D/E ratiox
0.303
0.328
0.338
0.377
0.354
0.340
0.313
0.306
0.305
0.292
0.401
0.306
0.320
7
18.22
Enterprise value¥B
20.37
22.89
24.35
22.92
22.42
24.11
23.54
22.12
20.55
22.09
6.217
(0.29%)
1.58%
17
9.893
LT debt¥B
9.501
9.558
9.583
9.247
9.729
9.953
10.62
9.514
8.695
7.937
17.14
(3.99%)
(0.89%)
91
Revenue
¥18.49B
0.48%
1.00×
Cost of revenue
¥9.844B
0.53%
1.01×
Operating expenses
¥4.323B
0.76%
1.03×
Property and equipment
16.63%
Spread over hurdle
32.60%