2.195
Revenue¥B
4.570
4.688
4.689
4.656
4.577
4.517
4.559
4.631
4.603
4.722
2.383
0.63%
0.37%
28
5.16
Revenue growth%
0.40
0.40
0.40
3.24
2.08
2.35
0.40
0.40
2.98
3.04
20.61
2.35
1.24
89
10.79
Gross margin%
27.98
27.75
28.25
30.22
27.31
25.22
23.22
25.51
24.29
22.77
7.21
24.29
26.41
82
14.57
Operating margin%
7.21
10.17
12.99
13.21
11.91
9.30
6.91
7.82
5.67
6.73
25.91
6.91
8.56
44
15.70
Net margin%
20.43
20.22
19.50
17.83
18.59
18.74
20.52
21.70
23.90
23.82
13.76
21.70
20.32
82
26.92
P/E ratio (avg)x
20.43
19.87
19.54
22.59
25.36
24.71
25.86
28.57
28.55
33.05
29.34
28.55
25.04
64
24.14
EV/EBITx
29.45
32.43
29.40
33.04
32.61
34.28
30.33
27.83
26.85
26.58
15.16
27.83
29.89
19
13.03
FCF yield (avg)%
18.50
18.18
17.19
14.73
16.13
17.55
15.68
13.34
15.65
16.43
15.60
15.68
16.28
25
3.48
FCF margin%
33.15
30.37
29.41
31.86
34.73
36.70
37.26
39.52
38.51
37.60
27.99
37.60
35.71
29
1.712
FCF / Net incomex
2.772
3.115
3.346
3.521
3.468
4.105
3.959
4.246
4.263
4.122
0.743
4.122
3.740
66
17.45
ROIC%
28.45
27.09
25.51
27.03
26.85
27.41
26.83
24.22
23.15
20.60
27.38
24.22
26.84
22
13.91
Return on equity%
27.31
29.59
28.84
26.80
26.30
28.77
25.91
27.76
28.28
27.86
2.48
27.86
27.81
47
12.76
Return on assets%
21.69
18.90
18.47
17.65
20.19
19.85
22.58
23.35
25.19
26.64
20.33
23.35
20.94
66
0.43
EPS¥
1.83
2.02
2.30
2.22
2.36
2.25
2.21
2.14
2.24
2.34
0.47
(0.17%)
2.21%
—
16.53
EPS growth%
6.11
6.11
6.42
5.82
5.61
5.53
7.51
6.38
7.10
6.77
24.78
6.77
6.25
66
0.54
Bookvalue per sh¥
0.35
0.34
0.32
0.31
0.29
0.31
0.31
0.30
0.29
0.26
1.23
(2.07%)
(3.17%)
—
1.18
FCF per share¥
2.38
2.66
2.62
2.58
3.11
3.05
3.66
3.94
4.71
4.81
1.69
9.09%
8.86%
—
0.88
Dividend per sh¥
0.90
0.87
0.88
0.89
0.99
1.02
1.05
1.02
1.12
1.11
1.69
2.44%
1.19%
—
8.89
Div yield (avg)%
30.66
27.98
25.18
25.29
26.94
26.40
28.60
29.56
29.59
26.76
10.02
28.60
27.46
86
11.90
Payout ratio%
23.43
21.65
19.29
20.82
21.48
22.20
21.02
21.06
21.10
20.87
22.98
21.06
21.08
9
2.032
Shares (diluted)B
2.408
2.134
2.087
2.061
1.979
2.160
2.369
2.165
1.992
1.793
2.027
(1.96%)
(2.39%)
5
2.82
Buyback yield%
26.39
24.40
21.46
19.40
19.37
20.03
17.35
15.69
16.39
13.43
15.58
16.39
19.38
88
0.724
D/E ratiox
0.403
0.415
0.408
0.443
0.458
0.436
0.473
0.484
0.525
0.560
0.624
0.484
0.450
13
3.540
Enterprise value¥B
2.119
2.279
2.272
2.115
2.080
2.105
2.235
2.421
2.662
2.897
4.344
6.85%
2.31%
16
1.510
LT debt¥B
1.482
1.404
1.206
1.185
1.110
1.211
1.315
1.315
1.408
1.517
2.139
6.43%
(0.65%)
70
Revenue
¥4.722B
0.37%
1.00×
Cost of revenue
¥3.298B
0.35%
1.00×
Operating expenses
¥431.9M
(0.69%)
0.90×
Property and equipment
15.19%
Spread over hurdle
33.57%