13.51
Revenue¥B
11.25
11.72
12.38
12.99
13.31
13.85
14.64
15.37
15.60
16.47
14.99
4.35%
4.27%
81
10.64
Revenue growth%
1.22
1.29
0.40
0.40
0.40
2.56
1.90
1.15
3.60
2.82
6.19
2.56
1.26
82
2.41
Gross margin%
0.40
0.40
0.49
1.40
1.63
1.47
0.40
0.47
1.16
3.66
20.00
1.16
0.82
57
13.72
Operating margin%
8.68
7.38
5.42
8.24
5.95
4.67
4.33
5.45
4.32
3.44
7.38
4.33
5.43
64
5.53
Net margin%
7.66
8.42
5.43
3.18
2.69
1.35
1.28
0.80
0.40
0.40
9.81
0.80
2.02
88
8.196
P/E ratio (avg)x
43.99
42.01
42.19
40.80
45.39
43.92
50.84
59.68
61.19
71.83
36.88
59.68
44.69
16
14.48
EV/EBITx
25.00
28.03
30.47
35.40
34.54
39.31
38.22
39.06
44.84
43.90
16.58
39.31
36.81
11
28.50
FCF yield (avg)%
16.53
14.76
13.77
15.43
17.12
16.10
17.31
14.36
14.17
12.97
23.89
14.36
15.09
24
24.74
FCF margin%
36.47
36.33
38.22
35.27
33.52
35.94
33.91
34.03
36.50
34.48
24.23
34.48
35.61
95
1.613
FCF / Net incomex
0.473
0.538
0.564
0.630
0.714
0.801
0.757
0.740
0.715
0.678
1.515
0.740
0.696
68
5.54
ROIC%
7.50
7.00
8.90
6.28
6.86
4.01
1.95
0.40
0.40
0.40
12.41
0.40
5.14
20
2.03
Return on equity%
14.21
14.31
14.26
12.64
13.90
16.29
14.87
15.97
17.67
19.75
24.22
16.29
14.59
63
24.17
Return on assets%
11.51
9.00
10.75
13.67
14.52
16.01
17.55
20.04
21.51
21.85
2.47
20.04
15.27
68
3.77
EPS¥
6.66
6.52
6.51
6.87
7.04
7.32
7.95
8.71
9.61
9.72
4.22
6.67%
5.28%
—
28.32
EPS growth%
17.97
15.19
16.69
19.12
21.02
20.68
23.16
20.97
19.63
17.14
7.34
20.68
19.37
81
1.71
Bookvalue per sh¥
1.39
1.51
1.62
1.66
1.51
1.35
1.41
1.49
1.56
1.61
4.08
1.25%
0.81%
—
2.85
FCF per share¥
1.59
1.71
1.57
1.67
1.62
1.61
1.40
1.49
1.48
1.26
1.93
(4.80%)
(2.54%)
—
4.07
Dividend per sh¥
4.55
4.35
4.56
4.42
4.05
3.66
4.02
3.96
3.45
3.56
4.18
(2.54%)
(2.60%)
—
22.37
Div yield (avg)%
23.99
21.80
22.07
24.06
21.69
23.77
24.04
25.19
23.28
22.92
26.14
23.77
23.53
73
11.93
Payout ratio%
15.53
18.50
17.54
16.16
15.75
14.91
16.66
15.25
13.19
11.78
4.28
14.91
15.64
43
1.658
Shares (diluted)B
2.355
2.282
2.135
2.110
1.972
1.991
2.242
2.102
2.199
2.402
1.624
4.03%
1.50%
26
17.81
Buyback yield%
26.11
23.55
21.24
19.18
20.99
19.01
17.32
17.98
16.43
16.45
27.27
17.32
19.10
85
1.411
D/E ratiox
1.335
1.494
1.711
1.962
2.130
2.081
2.415
2.667
2.758
2.702
1.173
2.667
2.106
51
6.574
Enterprise value¥B
12.62
13.21
13.53
14.83
13.53
15.34
16.99
17.74
16.28
15.79
4.837
3.13%
1.37%
78
10.23
LT debt¥B
11.07
11.56
13.21
12.91
12.68
13.03
14.35
14.98
17.03
18.76
13.84
8.15%
7.22%
64
Revenue
¥16.47B
4.27%
1.00×
Cost of revenue
¥7.929B
4.23%
1.00×
Operating expenses
¥2.883B
4.04%
0.98×
Goodwill & intangibles
20.70%
Property and equipment
14.25%
Spread over hurdle
50.77%