25.26
Revenue¥B
21.14
21.10
21.69
22.72
23.14
23.93
23.94
24.80
25.57
25.91
26.69
2.29%
2.10%
53
13.60
Revenue growth%
11.58
9.42
9.60
7.27
6.86
7.22
9.98
11.99
12.13
10.46
21.68
10.46
9.79
67
4.71
Gross margin%
27.33
27.87
27.64
29.19
30.38
30.69
32.72
33.95
36.57
38.76
3.13
33.95
30.54
62
10.56
Operating margin%
10.94
11.45
13.55
16.37
16.30
19.23
21.87
22.47
22.61
25.00
28.21
22.47
17.80
38
24.45
Net margin%
30.78
30.40
27.71
29.93
29.55
31.72
30.61
31.00
31.40
32.78
18.42
31.40
30.70
45
22.94
P/E ratio (avg)x
29.79
31.16
33.03
34.15
36.57
35.29
34.88
35.66
32.59
35.44
22.90
35.29
34.51
10
33.47
EV/EBITx
56.68
54.49
52.28
59.26
56.10
60.48
60.34
70.13
74.85
77.75
29.58
70.13
59.80
25
7.11
FCF yield (avg)%
12.94
13.39
15.55
14.58
15.19
15.44
15.32
13.10
13.03
11.83
9.34
13.10
13.98
37
16.39
FCF margin%
18.62
18.55
17.20
16.35
19.00
16.10
14.26
15.20
17.37
16.40
22.12
16.10
16.80
21
0.734
FCF / Net incomex
0.379
0.372
0.374
0.415
0.410
0.440
0.506
0.591
0.663
0.669
1.327
0.591
0.428
53
10.74
ROIC%
16.64
16.15
15.30
16.68
15.84
16.35
14.47
14.04
15.00
14.60
9.05
14.60
15.57
76
6.14
Return on equity%
9.50
7.99
10.90
8.64
10.20
8.92
9.25
10.26
10.53
13.45
7.39
10.26
9.85
38
13.92
Return on assets%
16.66
15.41
17.70
18.72
20.64
21.95
22.29
20.77
22.54
24.75
28.56
22.29
20.71
46
8.32
EPS¥
12.22
12.61
12.58
13.93
15.60
15.00
17.20
18.53
18.03
20.55
9.23
5.67%
5.32%
—
12.37
EPS growth%
1.58
1.80
0.40
0.40
0.40
0.40
2.20
2.10
1.49
0.40
11.70
1.49
0.95
90
9.01
Bookvalue per sh¥
5.40
5.17
5.19
5.02
4.86
5.22
4.77
4.56
4.25
4.14
3.10
(3.16%)
(2.74%)
—
2.14
FCF per share¥
3.82
4.20
4.66
5.08
4.76
4.47
4.53
4.30
4.65
5.21
2.73
1.84%
3.81%
—
8.21
Dividend per sh¥
5.09
5.37
5.48
5.60
6.45
7.42
7.99
8.19
8.25
9.05
9.31
7.02%
5.78%
—
27.53
Div yield (avg)%
7.01
7.62
10.00
12.57
9.94
7.11
6.35
3.98
2.13
4.02
28.77
4.02
7.06
61
22.05
Payout ratio%
19.87
19.94
21.39
22.13
22.03
19.12
16.16
13.78
10.90
10.26
11.99
13.78
19.50
88
1.359
Shares (diluted)B
1.503
1.361
1.331
1.473
1.362
1.423
1.324
1.479
1.530
1.535
1.339
2.42%
0.87%
38
19.02
Buyback yield%
16.05
13.82
15.78
18.20
19.36
20.17
19.08
18.03
19.32
17.78
14.88
19.08
18.11
8
1.087
D/E ratiox
1.694
1.773
1.770
1.663
1.754
1.840
1.836
1.861
1.811
1.923
1.538
1.840
1.792
35
26.08
Enterprise value¥B
19.09
17.86
15.52
15.42
14.22
14.29
15.33
14.68
13.08
13.78
12.47
(0.63%)
(2.82%)
75
19.89
LT debt¥B
2.963
2.749
2.721
2.658
2.562
2.384
2.215
2.130
2.033
1.881
12.87
(5.99%)
(3.89%)
10
Revenue
¥25.91B
2.10%
1.00×
Cost of revenue
¥18.14B
2.10%
1.00×
Operating expenses
¥5.263B
1.96%
0.99×
Property and equipment
17.49%
Spread over hurdle
(3.96%)