4.882
Revenue¥B
4.360
4.384
4.347
4.348
4.328
4.302
4.244
4.307
4.308
4.374
5.173
0.21%
(0.15%)
76
25.39
Revenue growth%
21.61
23.01
22.54
19.78
20.62
22.50
23.68
22.49
22.85
20.48
14.11
22.50
22.49
38
4.53
Gross margin%
2.58
0.73
1.48
2.57
0.40
1.96
3.09
1.65
0.40
0.40
6.01
1.65
1.57
33
2.48
Operating margin%
4.15
2.92
1.85
0.40
0.40
2.11
3.91
2.78
3.64
1.07
23.16
2.78
2.45
67
29.48
Net margin%
0.69
2.77
5.19
8.04
7.86
10.62
12.96
10.24
12.39
10.80
25.35
10.80
9.14
72
34.47
P/E ratio (avg)x
35.72
35.78
38.16
37.68
38.16
43.21
43.46
51.86
52.48
62.62
11.76
51.86
40.69
56
12.67
EV/EBITx
11.73
10.38
11.08
10.49
9.959
8.475
7.311
7.297
7.840
8.318
20.91
7.840
9.217
95
16.15
FCF yield (avg)%
29.65
28.51
29.75
32.21
29.86
27.19
26.33
28.45
25.95
23.63
2.15
26.33
28.48
7
4.94
FCF margin%
10.86
9.20
12.00
10.10
8.20
10.36
9.05
8.62
8.93
6.74
21.19
8.93
9.13
31
1.745
FCF / Net incomex
0.230
0.201
0.170
0.149
0.143
0.142
0.147
0.136
0.145
0.138
1.149
0.142
0.146
73
12.90
ROIC%
11.50
11.80
10.60
9.35
10.97
9.17
9.30
11.57
10.51
12.96
10.32
10.51
10.78
92
4.65
Return on equity%
8.55
10.59
7.91
8.73
7.04
4.05
3.60
0.85
0.40
0.40
22.04
0.85
5.54
21
11.01
Return on assets%
12.47
14.63
14.68
11.82
10.41
9.68
7.30
6.77
3.85
6.64
11.32
6.77
10.04
87
2.05
EPS¥
8.79
10.06
11.88
13.31
14.78
17.68
19.37
19.07
20.44
24.06
2.29
10.23%
10.91%
—
16.82
EPS growth%
26.49
29.29
29.61
30.87
29.88
31.92
29.85
31.15
28.62
26.17
15.75
29.85
29.73
20
4.63
Bookvalue per sh¥
1.24
1.24
1.34
1.32
1.23
1.14
1.01
0.95
0.89
0.94
3.34
(5.19%)
(3.53%)
—
1.33
FCF per share¥
6.10
5.71
5.91
6.10
5.43
4.98
5.01
4.76
4.45
4.00
6.97
(5.93%)
(3.50%)
—
2.60
Dividend per sh¥
5.07
5.35
5.87
6.36
6.08
5.72
6.01
6.34
7.29
8.09
4.82
5.89%
3.99%
—
13.34
Div yield (avg)%
12.08
11.99
10.47
10.27
9.95
12.49
15.48
16.44
13.80
14.88
10.72
14.88
12.28
90
9.36
Payout ratio%
30.55
32.92
35.40
34.42
34.63
33.48
30.73
32.49
33.87
36.30
9.19
33.48
33.68
89
452.7
Shares (diluted)M
356.8
335.6
346.0
369.9
360.3
389.4
374.7
396.4
363.3
358.1
464.6
(0.13%)
(0.72%)
65
24.18
Buyback yield%
22.61
24.15
24.51
25.11
24.52
23.81
24.96
27.28
30.24
30.45
6.24
27.28
24.74
79
0.503
D/E ratiox
1.440
1.648
1.547
1.777
1.746
1.625
1.858
2.072
2.114
1.983
0.748
1.983
1.762
60
1.364
Enterprise value¥B
1.627
1.745
1.934
1.805
2.010
1.983
2.235
2.140
2.175
2.222
2.923
2.02%
2.98%
21
3.928
LT debt¥B
2.770
2.582
2.476
2.343
2.229
2.358
2.474
2.179
2.064
2.100
0.783
(1.19%)
(1.80%)
11
Revenue
¥4.374B
(0.15%)
1.00×
Cost of revenue
¥2.375B
(0.23%)
0.99×
Operating expenses
¥916.9M
(0.11%)
1.00×
Property and equipment
16.25%
Return on capital
131.90%
Spread over hurdle
123.22%