51.73
Revenue¥B
62.09
63.18
64.70
64.76
64.40
64.65
66.35
65.70
66.43
66.13
54.99
0.53%
0.79%
68
16.30
Revenue growth%
10.78
9.11
7.26
9.41
10.49
10.44
9.65
10.55
13.40
14.71
21.63
10.55
10.46
90
16.24
Gross margin%
4.20
3.82
1.22
0.40
0.40
0.40
1.44
0.40
0.40
0.40
12.14
0.40
0.40
5
24.27
Operating margin%
0.40
3.24
4.02
2.55
3.71
2.69
4.84
6.25
5.14
3.42
7.66
4.84
3.56
63
20.37
Net margin%
21.17
23.98
24.60
25.47
26.11
27.43
27.64
25.56
26.36
28.78
4.46
27.43
25.83
32
26.77
P/E ratio (avg)x
28.42
30.85
27.00
27.75
27.62
26.62
29.17
26.53
27.68
26.26
18.26
26.62
27.65
31
11.08
EV/EBITx
26.23
30.23
32.48
31.81
37.74
36.67
41.48
39.65
44.72
49.18
8.285
41.48
37.20
35
6.64
FCF yield (avg)%
16.14
18.26
17.72
14.74
13.42
16.25
17.73
16.19
17.48
16.74
5.20
16.74
16.50
69
21.00
FCF margin%
28.44
27.00
27.61
27.66
25.34
27.43
27.00
28.74
26.13
27.16
21.80
27.16
27.30
10
1.157
FCF / Net incomex
1.352
1.469
1.713
1.632
1.626
1.835
2.116
2.153
2.256
2.415
0.657
2.153
1.774
86
12.21
ROIC%
14.44
17.26
18.19
17.62
16.09
14.09
15.28
12.78
10.90
11.59
15.54
12.78
14.86
92
19.45
Return on equity%
12.35
10.43
9.21
10.62
10.72
12.12
11.85
11.50
10.70
11.35
14.36
11.50
11.04
27
8.97
Return on assets%
10.34
12.42
12.88
15.59
15.35
14.80
16.87
16.95
15.83
16.51
28.77
16.51
15.47
12
1.62
EPS¥
3.01
3.30
3.93
4.22
4.36
4.70
4.77
4.63
5.34
5.19
1.73
3.58%
7.26%
—
7.97
EPS growth%
7.85
9.06
7.79
7.96
10.71
11.97
11.74
12.11
11.30
12.45
21.57
11.97
11.01
67
5.52
Bookvalue per sh¥
4.14
3.94
4.03
4.18
4.63
4.28
4.70
5.00
4.90
5.03
3.10
1.69%
0.96%
—
4.41
FCF per share¥
2.25
2.40
2.65
2.62
2.95
3.18
3.36
3.74
3.74
4.03
1.42
6.40%
5.96%
—
4.04
Dividend per sh¥
2.59
3.01
2.89
3.07
3.25
3.69
3.92
3.79
4.03
4.15
3.94
5.00%
4.34%
—
19.68
Div yield (avg)%
32.87
34.28
33.93
36.28
37.46
40.02
42.81
39.98
41.49
38.66
9.91
40.02
38.06
25
24.94
Payout ratio%
12.30
15.22
13.71
11.24
13.90
16.21
18.19
19.40
20.80
21.58
17.81
19.40
15.71
15
2.690
Shares (diluted)B
3.038
2.877
2.984
2.820
2.573
2.467
2.404
2.316
1.969
1.811
2.728
(6.78%)
(6.17%)
46
8.82
Buyback yield%
15.48
15.15
16.16
18.00
20.78
18.86
20.21
20.61
20.68
22.80
5.68
20.61
19.54
91
0.170
D/E ratiox
0.349
0.331
0.342
0.358
0.339
0.357
0.357
0.321
0.295
0.296
1.176
0.321
0.340
36
39.40
Enterprise value¥B
4.180
4.674
4.202
3.873
3.830
4.200
4.398
4.530
4.959
5.291
7.525
6.68%
1.32%
15
44.02
LT debt¥B
35.59
35.48
39.82
41.30
40.57
44.93
52.41
61.40
65.05
69.09
10.04
11.23%
6.98%
22
Revenue
¥66.13B
0.79%
1.00×
Cost of revenue
¥35.14B
0.40%
0.96×
Operating expenses
¥13.09B
1.34%
1.06×
Property and equipment
17.54%
Spread over hurdle
16.74%