2.450
Revenue¥B
2.388
2.416
2.518
2.563
2.591
2.683
2.813
2.936
2.980
3.083
2.680
3.54%
2.82%
11
24.69
Revenue growth%
0.40
0.40
0.40
0.40
1.10
0.40
0.40
0.50
0.40
2.99
24.76
0.40
0.40
6
6.50
Gross margin%
29.59
29.11
26.52
29.33
26.38
26.83
28.58
29.58
30.45
27.80
5.22
28.58
28.84
61
7.31
Operating margin%
21.10
19.45
17.98
16.20
15.10
12.53
13.06
13.83
15.58
18.55
8.71
13.83
15.89
66
23.71
Net margin%
9.04
6.77
8.30
9.24
9.56
11.16
13.52
12.41
14.21
15.04
28.83
13.52
10.36
95
14.46
P/E ratio (avg)x
25.89
27.23
29.52
29.40
31.54
28.66
31.90
32.58
35.15
34.12
25.20
32.58
30.53
44
36.85
EV/EBITx
38.49
39.04
45.55
43.88
51.92
59.31
66.68
74.96
84.39
91.60
19.16
74.96
55.62
90
23.88
FCF yield (avg)%
9.56
9.18
8.59
8.09
9.63
7.38
9.88
6.92
5.88
4.17
29.21
6.92
8.34
48
21.76
FCF margin%
20.34
17.54
16.99
14.78
11.90
11.36
14.01
12.11
14.36
13.08
12.10
13.08
14.18
87
0.820
FCF / Net incomex
0.368
0.353
0.419
0.435
0.451
0.454
0.529
0.626
0.619
0.700
0.363
0.619
0.453
11
7.64
ROIC%
10.68
13.08
10.14
9.77
8.08
7.21
6.24
8.55
5.65
8.20
25.90
7.21
8.37
82
2.08
Return on equity%
22.71
23.60
26.38
28.95
26.19
24.90
26.69
28.56
28.01
25.43
20.41
26.69
26.29
18
10.63
Return on assets%
23.25
25.13
23.54
22.01
19.10
18.76
17.70
17.53
17.44
19.50
24.63
17.70
19.30
82
1.23
EPS¥
2.15
2.03
1.80
1.96
2.11
1.89
1.66
1.49
1.40
1.26
1.32
(9.76%)
(6.34%)
—
3.01
EPS growth%
21.24
20.97
21.03
22.32
25.32
23.72
24.75
24.24
23.83
23.31
3.44
23.83
23.51
86
0.65
Bookvalue per sh¥
0.71
0.82
0.84
0.83
0.88
0.84
0.99
0.94
0.89
0.92
2.52
0.88%
2.34%
—
3.29
FCF per share¥
3.58
3.97
4.49
4.85
5.69
6.25
6.50
7.79
9.30
10.34
1.49
12.69%
13.10%
—
3.26
Dividend per sh¥
1.54
1.37
1.37
1.53
1.55
1.51
1.69
1.81
1.95
1.89
2.46
4.02%
1.74%
—
27.54
Div yield (avg)%
25.42
24.15
22.73
20.39
21.50
22.02
22.67
23.05
23.46
22.71
15.44
22.71
22.72
39
26.79
Payout ratio%
24.88
25.30
27.64
30.60
29.08
30.70
31.31
28.71
28.70
27.75
22.03
28.71
28.70
59
597.2
Shares (diluted)M
742.4
764.8
741.2
723.7
752.2
843.2
778.6
743.6
687.7
678.5
625.1
(2.04%)
(1.40%)
93
3.10
Buyback yield%
22.84
20.18
22.61
23.34
23.44
21.37
21.14
19.45
17.84
15.41
25.28
19.45
21.26
50
0.505
D/E ratiox
0.671
0.624
0.622
0.602
0.689
0.791
0.873
1.008
1.103
1.218
1.351
1.008
0.740
78
1.627
Enterprise value¥B
2.985
3.286
3.700
3.528
3.953
3.900
3.656
3.524
3.537
3.867
1.810
(0.44%)
4.08%
92
3.070
LT debt¥B
4.642
4.749
4.692
4.471
5.027
5.264
5.377
6.085
5.818
5.980
0.647
3.54%
3.40%
94
Revenue
¥3.083B
2.82%
1.00×
Cost of revenue
¥1.844B
2.77%
1.00×
Operating expenses
¥535.9M
3.28%
1.05×
Property and equipment
15.81%
Spread over hurdle
(2.46%)