59.60
Revenue¥B
98.13
97.50
97.44
97.93
100.8
100.4
100.0
101.6
102.9
106.1
65.15
1.03%
1.16%
59
5.81
Revenue growth%
2.36
1.88
0.50
0.40
2.09
0.80
0.40
0.40
0.67
0.40
27.47
0.40
0.59
76
3.87
Gross margin%
18.46
19.07
20.91
21.61
21.68
21.11
23.25
21.98
21.46
21.43
2.38
21.46
21.44
14
16.24
Operating margin%
18.97
19.61
19.04
16.43
15.66
13.03
13.05
14.38
14.97
13.47
21.44
13.47
15.32
69
16.99
Net margin%
19.76
18.05
15.74
16.87
15.35
17.20
14.48
13.01
12.51
14.56
14.38
14.48
15.55
75
23.80
P/E ratio (avg)x
11.73
11.15
10.89
11.44
11.69
12.52
12.14
11.21
10.25
10.89
7.073
11.21
11.32
19
25.15
EV/EBITx
51.16
58.04
57.74
60.48
68.54
66.04
62.59
68.96
78.24
89.83
24.36
68.96
64.32
72
6.58
FCF yield (avg)%
7.60
9.38
8.82
11.38
9.73
11.26
12.21
11.28
9.51
11.85
14.96
11.28
10.50
5
23.45
FCF margin%
29.59
30.09
27.66
28.01
25.60
28.09
28.14
30.55
30.67
30.67
6.72
30.55
28.86
20
1.608
FCF / Net incomex
0.336
0.370
0.343
0.359
0.369
0.367
0.387
0.380
0.347
0.360
0.711
0.367
0.363
15
26.11
ROIC%
6.94
7.83
7.75
10.49
9.93
11.71
13.82
12.49
14.58
16.60
26.51
13.82
11.10
80
15.72
Return on equity%
25.05
23.91
25.98
24.62
24.36
26.72
25.75
24.96
26.16
28.98
13.02
26.16
25.40
17
13.60
Return on assets%
10.14
12.97
10.87
8.95
7.17
4.45
3.23
2.21
4.99
5.68
5.19
4.45
6.42
44
19.63
EPS¥
6.79
6.28
6.27
6.63
5.80
5.17
5.58
5.44
5.98
5.29
21.69
(1.80%)
(1.78%)
—
12.06
EPS growth%
4.93
2.86
5.52
2.76
3.17
0.52
1.16
3.33
5.95
8.31
7.92
3.33
3.25
28
19.25
Bookvalue per sh¥
9.76
9.68
9.83
10.65
10.84
11.64
10.88
11.63
10.52
9.54
19.20
(2.51%)
(0.89%)
—
25.28
FCF per share¥
7.92
8.30
8.55
9.55
8.87
9.46
10.10
11.66
12.09
11.19
24.88
4.76%
3.77%
—
18.49
Dividend per sh¥
37.07
41.44
45.96
51.37
51.17
58.22
69.05
69.32
83.30
98.33
21.53
13.96%
11.20%
—
23.35
Div yield (avg)%
17.75
15.37
15.63
16.92
17.57
16.05
14.48
13.53
16.35
14.93
27.54
14.93
15.84
82
8.46
Payout ratio%
11.17
9.24
6.82
6.18
7.95
8.55
7.35
7.99
7.52
8.82
6.82
7.99
7.97
9
0.942
Shares (diluted)B
1.249
1.494
1.718
1.731
1.709
1.731
2.087
2.209
2.370
2.479
0.932
7.73%
8.17%
69
19.65
Buyback yield%
27.80
27.32
28.30
29.87
29.21
29.93
27.84
27.59
30.16
30.80
3.75
29.93
28.76
76
0.447
D/E ratiox
0.441
0.448
0.484
0.518
0.539
0.475
0.439
0.421
0.386
0.356
0.691
0.421
0.444
43
18.33
Enterprise value¥B
53.80
62.50
65.92
74.41
74.16
78.70
76.64
83.80
99.52
100.5
84.40
6.27%
7.34%
16
35.40
LT debt¥B
23.72
22.00
20.67
22.54
23.91
25.96
27.67
28.65
27.56
26.85
87.90
2.35%
0.31%
10
Revenue
¥106.1B
1.16%
1.00×
Cost of revenue
¥74.27B
1.16%
1.00×
Operating expenses
¥19.71B
0.90%
0.97×
Property and equipment
17.31%
Spread over hurdle
23.10%