0.740
Revenue¥B
2.350
2.361
2.432
2.469
2.482
2.457
2.424
2.400
2.370
2.347
0.797
(1.11%)
0.21%
57
28.31
Revenue growth%
3.57
5.28
2.53
0.90
3.00
3.79
1.92
1.49
0.40
2.18
16.70
1.92
2.35
50
27.06
Gross margin%
15.36
12.49
11.59
11.15
13.66
16.45
14.90
16.83
19.56
21.39
25.70
16.83
15.13
19
22.16
Operating margin%
12.08
14.08
12.28
13.41
14.70
17.43
19.17
16.41
19.15
19.56
2.34
19.15
15.56
51
25.66
Net margin%
11.68
12.38
15.03
16.47
13.64
11.98
11.81
12.92
14.87
16.51
4.01
12.92
13.28
85
6.392
P/E ratio (avg)x
11.66
13.35
12.75
12.72
12.45
13.58
15.41
16.43
15.90
15.47
15.28
15.47
13.47
37
20.83
EV/EBITx
22.77
20.82
21.44
22.63
25.55
28.25
26.15
23.58
22.96
24.43
28.57
24.43
23.27
95
8.15
FCF yield (avg)%
15.07
16.28
14.20
15.30
18.12
18.81
20.44
21.87
22.59
22.05
17.29
21.87
18.47
74
22.54
FCF margin%
23.75
24.18
21.28
22.86
24.48
25.13
22.67
19.98
20.90
21.68
19.73
21.68
22.77
11
1.043
FCF / Net incomex
0.957
1.026
0.920
0.949
1.011
0.948
1.003
0.984
1.077
1.095
1.654
1.003
0.993
6
15.69
ROIC%
7.36
4.96
7.08
8.93
11.29
13.11
10.16
9.25
7.37
9.14
2.34
9.25
9.03
87
4.24
Return on equity%
9.18
9.16
10.55
12.18
9.28
7.39
6.60
6.51
6.93
8.55
28.45
6.93
8.85
19
26.58
Return on assets%
26.52
27.69
27.52
26.71
25.51
26.64
27.41
29.55
28.18
30.72
8.69
28.18
27.46
78
1.27
EPS¥
3.23
3.63
3.51
4.04
4.24
4.71
5.39
5.46
5.43
5.90
1.38
6.86%
7.58%
—
12.67
EPS growth%
1.15
3.75
5.23
6.01
3.25
5.92
3.51
5.49
3.40
5.97
28.75
5.49
4.49
93
1.38
Bookvalue per sh¥
1.59
1.69
1.83
2.05
2.10
2.02
1.90
1.94
1.83
1.84
1.25
(2.60%)
2.56%
—
2.20
FCF per share¥
0.76
0.89
0.89
0.90
0.89
0.91
0.96
1.12
1.10
1.29
1.10
7.62%
4.75%
—
4.15
Dividend per sh¥
1.29
1.21
1.27
1.30
1.28
1.33
1.22
1.05
1.01
1.08
1.79
(3.39%)
(2.75%)
—
21.01
Div yield (avg)%
18.52
18.05
18.09
18.20
19.56
21.23
24.21
25.02
24.47
21.93
21.70
24.21
20.39
29
22.80
Payout ratio%
8.88
9.96
10.52
13.31
12.28
13.94
15.21
17.67
15.79
16.64
21.72
15.79
13.62
61
420.5
Shares (diluted)M
496.7
534.6
605.4
691.0
709.2
735.2
803.1
740.9
742.1
750.6
428.6
1.14%
5.54%
78
23.75
Buyback yield%
21.10
19.18
21.59
20.49
18.89
19.14
17.90
19.96
21.08
22.21
16.22
19.96
20.22
64
1.390
D/E ratiox
0.719
0.701
0.756
0.747
0.794
0.798
0.893
0.865
0.979
0.970
1.281
0.893
0.796
36
0.498
Enterprise value¥B
2.892
2.953
2.883
2.963
3.117
3.713
3.578
3.819
4.483
5.152
1.058
10.57%
7.38%
9
0.837
LT debt¥B
1.405
1.522
1.568
1.750
1.987
2.032
2.048
1.961
2.176
2.558
0.345
5.18%
6.20%
51
Revenue
¥2.347B
0.21%
1.00×
Cost of revenue
¥1.241B
(0.04%)
0.98×
Operating expenses
¥463.7M
0.16%
1.00×
Goodwill & intangibles
16.83%
Property and equipment
16.53%
Spread over hurdle
66.61%