0.287
Revenue¥B
1.551
1.591
1.629
1.622
1.611
1.643
1.647
1.641
1.667
1.699
0.301
1.07%
1.31%
37
9.69
Revenue growth%
9.98
9.56
7.15
6.36
6.30
7.02
4.88
2.49
5.22
4.91
25.70
4.91
6.33
12
20.97
Gross margin%
22.77
20.63
19.42
18.48
19.53
18.16
17.69
20.40
22.19
22.01
16.01
20.40
19.96
67
29.30
Operating margin%
12.62
9.80
8.59
11.31
12.12
12.60
11.50
12.06
14.57
13.20
7.74
12.60
12.09
7
18.82
Net margin%
27.00
26.97
26.29
25.54
24.96
25.53
25.87
27.44
29.04
30.15
9.52
27.44
26.63
30
6.395
P/E ratio (avg)x
18.40
16.10
15.02
13.52
13.93
13.49
14.58
14.42
15.87
16.52
12.71
14.58
14.80
89
6.802
EV/EBITx
28.05
30.11
29.83
30.21
28.96
29.13
28.99
31.92
32.63
33.20
28.66
31.92
29.97
63
25.98
FCF yield (avg)%
24.84
23.84
20.98
18.64
19.76
20.24
17.85
16.98
16.60
18.69
19.09
17.85
19.22
7
18.45
FCF margin%
26.33
25.60
23.48
23.37
25.85
26.61
29.28
30.57
31.62
32.25
3.09
30.57
26.47
86
0.390
FCF / Net incomex
1.360
1.281
1.329
1.416
1.304
1.412
1.508
1.525
1.452
1.622
0.510
1.508
1.414
44
4.01
ROIC%
25.12
25.02
25.99
26.50
27.35
29.00
26.59
28.70
31.12
28.74
16.16
28.74
26.97
47
27.09
Return on equity%
28.79
29.23
31.41
32.55
30.57
31.94
29.52
31.51
30.90
28.30
23.32
30.90
30.74
25
7.89
Return on assets%
12.77
10.44
12.13
11.17
12.22
11.84
10.14
9.47
7.01
9.98
4.85
9.98
10.80
23
10.94
EPS¥
7.31
7.89
6.74
6.87
7.12
6.42
6.88
7.02
6.44
7.04
11.54
(0.25%)
(1.90%)
—
22.99
EPS growth%
23.87
25.09
23.65
25.75
27.59
30.58
30.21
27.96
25.07
24.91
22.13
27.96
25.42
47
8.47
Bookvalue per sh¥
12.21
11.67
12.40
14.30
15.11
15.05
15.49
17.94
18.63
17.73
5.27
3.26%
3.34%
—
13.54
FCF per share¥
17.35
17.35
18.31
18.62
18.40
17.76
20.13
19.79
18.81
19.59
11.82
1.26%
1.27%
—
3.43
Dividend per sh¥
21.29
24.52
23.11
25.18
27.72
28.41
29.89
29.45
27.95
27.48
2.48
(0.17%)
3.29%
—
11.69
Div yield (avg)%
27.80
30.80
33.08
33.82
33.94
35.99
33.80
31.25
30.52
28.56
19.63
31.25
32.16
14
24.89
Payout ratio%
15.43
14.17
13.49
12.32
11.31
13.25
12.40
14.27
13.03
14.30
9.38
13.25
13.37
72
84.52
Shares (diluted)M
73.25
75.65
69.48
64.47
57.96
51.30
53.66
55.56
49.41
46.99
80.55
(4.11%)
(4.50%)
78
6.53
Buyback yield%
16.22
17.39
16.05
15.27
12.42
13.38
14.22
17.19
15.70
18.37
25.66
15.70
15.88
60
0.209
D/E ratiox
1.533
1.612
1.687
1.880
1.812
1.854
1.896
1.748
1.921
2.211
0.529
1.896
1.833
85
2.195
Enterprise value¥B
1.553
1.819
1.855
2.146
2.288
2.304
2.415
2.671
2.789
3.032
1.415
5.80%
8.41%
9
1.701
LT debt¥B
0.778
0.813
0.815
0.897
0.974
0.978
1.021
0.953
1.010
1.171
1.264
3.76%
4.77%
53
Revenue
¥1.699B
1.31%
1.00×
Cost of revenue
¥914.7M
1.63%
1.03×
Operating expenses
¥251.6M
1.02%
0.97×
Property and equipment
20.36%
Goodwill & intangibles
16.80%
Spread over hurdle
26.74%