0.164
Revenue¥B
2.442
2.443
2.423
2.443
2.485
2.489
2.524
2.526
2.527
2.541
0.176
0.45%
0.71%
34
28.10
Revenue growth%
12.76
13.69
10.80
10.65
11.80
12.09
12.46
11.08
13.06
12.82
20.29
12.46
12.27
13
26.95
Gross margin%
26.44
27.50
28.60
27.12
25.62
27.10
29.05
28.04
27.70
29.51
8.25
28.04
27.60
79
2.83
Operating margin%
20.35
17.61
18.81
18.33
20.32
21.19
20.82
20.51
21.49
22.43
3.91
21.19
20.43
40
10.23
Net margin%
9.40
9.93
9.19
6.49
8.67
10.33
10.00
9.75
11.28
13.10
4.82
10.33
9.84
31
35.60
P/E ratio (avg)x
43.98
38.30
37.10
32.36
34.55
35.60
32.66
35.93
35.90
33.09
6.786
35.60
35.75
39
35.20
EV/EBITx
55.87
61.08
65.68
72.07
81.62
93.47
108.4
122.0
132.9
139.6
36.68
122.0
87.54
41
20.54
FCF yield (avg)%
29.48
26.80
27.03
28.12
26.88
29.53
29.18
30.63
28.25
31.08
6.48
29.53
28.71
37
27.72
FCF margin%
9.34
7.52
6.04
8.52
11.25
9.15
8.20
6.73
5.53
6.92
20.42
6.92
7.86
41
1.055
FCF / Net incomex
0.467
0.449
0.435
0.413
0.355
0.384
0.400
0.388
0.334
0.316
1.702
0.384
0.394
31
13.53
ROIC%
23.68
21.80
20.16
22.74
20.36
20.11
17.46
18.00
20.95
19.46
9.20
19.46
20.26
8
21.05
Return on equity%
9.69
7.67
8.72
6.57
7.65
8.92
6.51
7.62
4.82
3.52
7.80
6.51
7.63
29
17.88
Return on assets%
19.48
17.74
18.79
21.77
20.19
22.21
24.21
25.27
27.12
26.89
4.78
25.27
21.99
76
0.35
EPS¥
0.88
0.85
0.82
0.77
0.76
0.69
0.71
0.79
0.89
0.92
0.37
4.01%
(0.47%)
—
5.69
EPS growth%
20.64
19.79
16.81
16.71
17.39
17.19
14.70
16.66
17.01
16.38
21.52
16.66
16.91
30
0.64
Bookvalue per sh¥
0.77
0.76
0.69
0.77
0.82
0.85
0.95
1.06
0.97
1.01
0.37
4.14%
3.20%
—
0.84
FCF per share¥
0.91
0.99
1.06
1.26
1.25
1.46
1.62
1.71
1.87
1.99
0.79
9.72%
7.95%
—
0.82
Dividend per sh¥
0.39
0.45
0.49
0.57
0.61
0.60
0.61
0.69
0.78
0.88
0.79
7.48%
9.16%
—
25.86
Div yield (avg)%
26.11
27.25
25.98
25.68
23.32
24.43
26.51
26.64
26.16
26.37
2.27
26.37
26.14
45
10.67
Payout ratio%
16.29
13.35
12.93
14.30
16.77
16.54
13.94
13.91
11.51
10.83
23.38
13.91
13.92
70
3.243
Shares (diluted)B
4.180
3.881
3.629
3.933
4.360
4.218
4.700
4.804
5.065
5.478
3.250
4.67%
3.28%
90
2.27
Buyback yield%
31.69
28.95
28.50
27.95
28.78
30.92
32.69
32.51
32.79
31.25
18.80
32.51
31.09
90
1.779
D/E ratiox
0.952
0.897
0.792
0.790
0.764
0.730
0.643
0.675
0.634
0.565
0.581
0.643
0.747
92
2.662
Enterprise value¥B
1.874
1.626
1.707
1.483
1.516
1.473
1.398
1.377
1.401
1.315
2.984
(2.80%)
(3.25%)
25
0.743
LT debt¥B
1.697
1.519
1.378
1.333
1.361
1.461
1.463
1.339
1.297
1.277
2.008
(1.27%)
(3.45%)
40
Revenue
¥2.541B
0.71%
1.00×
Cost of revenue
¥1.551B
0.49%
0.98×
Operating expenses
¥323.2M
1.46%
1.08×
Property and equipment
21.52%
Goodwill & intangibles
15.72%
Spread over hurdle
17.25%