24.25
Revenue¥B
40.94
40.59
41.72
41.48
42.36
42.28
43.54
43.98
45.50
45.26
26.10
1.33%
1.38%
87
6.14
Revenue growth%
20.59
22.36
20.42
23.26
21.77
22.10
20.45
22.66
22.42
24.78
23.11
22.42
22.23
84
8.01
Gross margin%
15.46
14.07
11.34
10.04
9.15
6.67
8.11
9.37
9.60
10.45
18.08
9.37
9.82
58
23.87
Operating margin%
9.95
12.03
10.63
10.87
9.05
7.52
8.69
7.94
7.10
7.55
17.12
7.55
8.87
91
26.37
Net margin%
12.35
15.00
16.22
14.27
14.01
12.93
10.12
12.43
13.18
14.51
29.34
12.93
13.60
92
34.82
P/E ratio (avg)x
8.947
10.16
9.571
10.29
10.74
9.991
11.40
10.61
11.30
10.60
27.46
10.61
10.44
38
8.069
EV/EBITx
8.053
7.350
7.995
7.176
6.718
6.956
6.278
7.107
7.199
8.023
25.00
7.107
7.187
29
12.05
FCF yield (avg)%
4.13
3.00
4.26
1.97
4.90
3.87
4.03
3.41
5.92
5.92
6.13
4.03
4.08
33
6.07
FCF margin%
3.90
6.46
9.13
11.09
11.97
9.85
11.21
11.43
11.80
12.57
4.72
11.43
11.15
42
1.715
FCF / Net incomex
1.602
1.615
1.797
1.724
1.908
2.000
2.058
2.052
1.940
1.994
1.527
2.000
1.924
14
13.27
ROIC%
26.21
24.17
24.40
23.45
23.02
23.83
23.29
20.49
19.45
20.77
20.47
20.77
23.37
44
28.40
Return on equity%
20.44
20.41
22.34
25.31
25.58
25.61
26.34
23.97
23.40
21.73
18.96
23.97
23.68
49
8.07
Return on assets%
14.48
16.32
15.93
16.84
17.09
18.40
21.32
23.51
22.38
24.52
22.04
22.38
17.75
71
11.41
EPS¥
15.30
17.68
16.95
18.91
19.09
18.24
20.84
24.76
26.22
25.48
11.95
5.95%
5.34%
—
15.10
EPS growth%
25.85
27.48
24.61
21.65
21.91
19.95
22.92
22.66
20.05
17.24
16.70
20.05
22.29
89
15.38
Bookvalue per sh¥
9.01
9.37
9.78
10.43
10.47
12.38
13.03
13.22
15.24
17.24
4.13
10.49%
8.51%
—
6.04
FCF per share¥
5.45
5.56
6.01
6.48
6.92
6.93
6.61
5.87
6.33
6.25
7.06
(1.99%)
0.62%
—
7.44
Dividend per sh¥
3.96
3.78
3.81
4.20
4.74
5.18
4.86
4.63
5.03
4.79
11.18
0.20%
2.14%
—
22.22
Div yield (avg)%
5.54
6.59
6.85
7.49
5.78
8.51
6.79
7.78
5.31
5.31
2.94
6.79
6.69
44
13.96
Payout ratio%
18.66
16.08
16.42
13.70
13.69
15.70
17.18
16.32
16.14
19.03
3.44
16.32
16.23
14
0.720
Shares (diluted)B
1.148
1.207
1.216
1.408
1.363
1.478
1.416
1.437
1.680
1.775
0.720
5.42%
5.39%
24
14.32
Buyback yield%
8.18
11.04
11.10
12.28
14.05
12.95
14.74
14.59
13.92
16.49
13.85
14.59
13.43
81
0.306
D/E ratiox
2.727
2.969
3.501
3.795
3.770
4.068
4.022
4.259
4.961
4.903
0.716
4.259
3.909
12
22.11
Enterprise value¥B
11.91
11.83
13.35
13.50
14.64
16.43
16.77
17.05
19.09
18.63
23.25
4.94%
5.31%
27
6.862
LT debt¥B
19.77
21.11
20.00
22.72
22.11
22.90
23.01
22.18
23.54
27.44
21.45
4.41%
5.06%
74
Revenue
¥45.26B
1.38%
1.00×
Cost of revenue
¥27.46B
1.14%
0.98×
Operating expenses
¥10.90B
1.57%
1.02×
Property and equipment
15.61%