35.93
Revenue¥B
21.75
22.63
23.65
25.04
26.38
27.30
28.71
30.63
31.81
33.54
39.81
4.92%
4.86%
50
19.45
Revenue growth%
18.78
15.91
13.70
12.00
13.78
12.23
9.49
11.26
8.58
9.88
17.22
9.88
12.12
21
21.16
Gross margin%
0.40
2.65
3.51
3.50
0.53
0.40
0.40
1.60
1.20
4.02
19.08
1.20
1.40
46
7.65
Operating margin%
2.45
0.40
0.64
0.40
2.22
0.94
0.40
0.40
2.01
1.44
11.49
0.94
0.79
77
19.39
Net margin%
0.40
1.66
0.95
3.41
3.27
4.43
3.84
4.96
2.23
2.67
18.08
3.84
2.97
8
14.09
P/E ratio (avg)x
37.57
40.16
47.10
53.70
56.83
68.00
68.47
79.15
80.89
78.27
7.718
78.27
62.42
67
8.252
EV/EBITx
23.62
25.60
27.35
25.45
27.98
29.53
28.70
31.33
28.64
26.22
10.78
28.70
27.66
89
18.99
FCF yield (avg)%
17.85
15.47
18.32
19.69
20.07
20.60
21.57
21.95
23.80
23.23
25.97
21.95
20.34
55
12.65
FCF margin%
13.82
16.77
19.17
20.12
17.93
18.76
18.76
20.00
19.71
21.53
5.55
19.71
18.97
36
0.732
FCF / Net incomex
1.103
1.021
1.039
0.908
0.968
1.036
1.079
0.988
0.924
1.027
1.552
1.027
1.024
15
9.99
ROIC%
6.90
5.32
5.19
4.17
4.01
1.48
1.08
1.17
3.35
4.33
18.88
1.48
4.09
12
13.99
Return on equity%
20.88
20.52
21.79
22.76
22.99
24.57
24.40
27.13
26.58
25.69
16.95
25.69
23.69
64
17.81
Return on assets%
11.89
13.00
12.62
11.00
12.68
11.50
14.31
13.68
13.11
15.34
28.78
13.68
12.84
45
3.16
EPS¥
4.46
4.29
4.54
4.11
3.91
4.12
4.31
3.83
3.44
3.11
3.49
(4.46%)
(3.34%)
—
25.48
EPS growth%
27.81
25.98
25.20
23.54
23.67
24.64
24.41
25.77
24.04
25.93
22.83
24.64
24.92
43
6.92
Bookvalue per sh¥
2.76
2.93
3.24
3.20
3.64
3.90
4.07
4.74
5.30
5.18
3.58
7.32%
6.76%
—
1.51
FCF per share¥
3.61
3.37
3.64
3.46
3.89
3.79
4.07
4.48
4.43
5.07
8.00
5.43%
3.53%
—
5.10
Dividend per sh¥
11.35
12.62
12.40
12.15
14.16
16.00
18.76
20.12
21.24
24.06
2.41
11.18%
9.63%
—
20.29
Div yield (avg)%
15.18
18.10
17.17
17.52
16.28
18.70
19.94
22.05
23.93
26.36
7.68
22.05
18.40
88
28.59
Payout ratio%
12.46
13.27
15.78
17.38
14.79
12.30
10.70
13.65
15.40
17.13
21.22
13.65
14.22
48
2.367
Shares (diluted)B
2.021
2.181
2.357
2.476
2.535
2.763
2.800
2.742
2.701
2.399
2.244
(1.09%)
2.14%
7
7.57
Buyback yield%
29.01
30.63
30.94
29.49
31.99
32.64
31.49
30.25
32.94
32.86
24.60
32.64
31.22
50
0.869
D/E ratiox
0.111
0.127
0.115
0.118
0.119
0.124
0.131
0.132
0.140
0.150
1.074
0.132
0.126
93
18.60
Enterprise value¥B
24.96
23.49
23.12
20.60
21.69
22.53
20.28
21.56
21.07
21.82
18.28
0.12%
(1.76%)
81
32.25
LT debt¥B
24.81
27.05
29.50
27.82
26.09
23.88
24.92
24.67
21.71
20.70
3.662
(4.52%)
(2.71%)
26
Revenue
¥33.54B
4.86%
1.00×
Cost of revenue
¥19.74B
4.57%
0.97×
Operating expenses
¥4.731B
6.18%
1.13×
Property and equipment
15.76%
Spread over hurdle
(1.81%)