3.175
Revenue¥B
3.699
3.722
3.711
3.784
3.895
3.963
3.980
4.099
4.227
4.234
3.275
1.69%
1.53%
69
29.81
Revenue growth%
12.86
12.46
10.01
7.58
7.00
8.79
9.51
10.56
8.83
6.85
13.40
8.83
9.17
68
3.75
Gross margin%
16.37
15.77
18.35
18.68
16.90
14.97
12.15
11.80
9.60
12.31
27.14
12.15
15.37
92
28.72
Operating margin%
0.40
0.40
3.31
1.36
0.71
0.40
0.85
3.42
5.43
3.47
13.39
3.42
1.10
70
26.84
Net margin%
10.40
11.32
9.98
7.52
8.58
11.33
10.02
7.97
9.89
11.64
9.15
10.02
10.00
51
13.67
P/E ratio (avg)x
7.641
8.249
7.898
8.040
8.917
9.648
9.145
8.531
7.812
8.250
7.538
8.531
8.250
26
9.254
EV/EBITx
51.03
51.23
49.46
55.71
56.97
60.89
65.70
64.65
70.18
75.43
34.50
65.70
58.93
93
17.26
FCF yield (avg)%
18.41
15.62
13.45
14.54
13.32
12.74
11.66
14.37
14.54
17.46
3.06
14.37
14.45
81
9.24
FCF margin%
26.80
26.12
27.55
27.74
29.36
30.77
32.35
34.65
32.78
32.55
19.97
32.55
30.06
41
1.389
FCF / Net incomex
0.844
0.863
0.770
0.712
0.634
0.606
0.586
0.507
0.434
0.415
1.754
0.507
0.620
29
21.33
ROIC%
25.58
26.72
27.56
27.71
26.02
23.92
24.95
25.50
25.35
24.53
16.63
24.95
25.54
69
29.16
Return on equity%
8.95
11.93
11.43
10.08
12.60
10.68
11.98
9.39
11.64
13.08
15.50
11.64
11.54
86
8.07
Return on assets%
10.81
9.10
8.54
9.36
12.31
12.63
13.62
16.14
16.56
17.41
5.29
16.14
12.47
29
2.39
EPS¥
3.26
3.90
4.67
5.14
5.49
5.50
6.32
7.61
8.15
7.99
2.67
7.80%
9.58%
—
23.40
EPS growth%
30.71
33.30
31.96
33.80
31.63
33.88
32.31
33.32
35.67
37.02
8.85
33.88
33.31
61
2.55
Bookvalue per sh¥
1.74
1.67
1.43
1.48
1.35
1.28
1.26
1.24
1.33
1.25
2.55
(1.63%)
(3.84%)
—
2.28
FCF per share¥
1.38
1.59
1.79
1.78
2.03
2.42
2.56
2.57
2.61
2.68
1.25
5.75%
6.67%
—
2.49
Dividend per sh¥
1.17
1.02
0.95
0.85
0.79
0.71
0.65
0.64
0.56
0.49
1.99
(9.13%)
(8.80%)
—
24.23
Div yield (avg)%
24.58
25.01
24.41
25.22
27.53
28.62
30.11
33.02
34.72
36.82
22.36
33.02
28.08
77
21.05
Payout ratio%
1.45
1.23
3.73
4.74
3.33
1.04
0.40
3.31
4.03
6.62
29.35
3.31
3.32
49
539.4
Shares (diluted)M
541.7
491.4
528.0
525.6
485.1
459.8
492.1
514.8
478.8
515.7
556.9
1.23%
(1.62%)
84
23.65
Buyback yield%
24.85
25.68
26.50
25.49
26.10
27.37
27.53
26.60
28.50
27.47
25.92
27.47
26.55
65
1.002
D/E ratiox
1.104
1.106
1.081
1.058
1.041
1.199
1.389
1.506
1.540
1.611
1.768
1.506
1.153
57
1.925
Enterprise value¥B
3.096
2.718
2.724
2.684
2.724
2.592
2.410
2.326
2.242
2.228
4.579
(3.94%)
(3.88%)
78
0.776
LT debt¥B
4.885
5.176
6.147
7.055
7.825
7.565
7.328
7.266
8.240
8.557
3.090
1.80%
5.28%
84
Revenue
¥4.234B
1.53%
1.00×
Cost of revenue
¥2.139B
1.49%
1.00×
Operating expenses
¥1.048B
1.37%
0.98×
Property and equipment
17.01%
Return on capital
131.01%
Spread over hurdle
120.89%