1.694
Revenue¥B
5.211
5.123
5.148
5.089
5.004
5.024
5.002
4.934
5.061
5.045
1.866
0.16%
(0.42%)
85
8.30
Revenue growth%
2.85
4.05
3.97
3.96
5.03
6.43
7.63
9.38
7.23
5.04
9.21
7.23
5.03
44
24.06
Gross margin%
18.36
17.38
17.41
15.34
15.15
15.75
14.18
11.88
9.27
11.63
20.00
11.88
15.24
40
18.86
Operating margin%
5.71
6.66
6.36
4.60
5.35
3.57
4.61
3.18
4.55
3.08
2.09
3.57
4.61
55
27.42
Net margin%
21.85
19.91
17.94
18.65
16.92
17.76
19.68
20.26
19.33
19.80
14.94
19.68
19.50
72
30.55
P/E ratio (avg)x
40.27
43.60
40.52
44.66
48.50
52.03
49.36
57.09
55.31
59.34
27.57
55.31
48.93
39
25.38
EV/EBITx
16.21
17.30
19.38
19.23
17.40
17.99
18.09
18.97
21.08
21.29
19.52
18.97
18.53
40
26.17
FCF yield (avg)%
20.86
22.56
23.79
25.63
25.87
28.36
30.45
31.73
29.58
30.40
3.58
30.40
27.12
72
13.35
FCF margin%
15.91
15.17
17.49
16.63
14.79
12.55
11.31
13.09
10.34
9.12
15.07
11.31
13.94
85
1.250
FCF / Net incomex
0.280
0.262
0.285
0.281
0.280
0.310
0.285
0.302
0.311
0.294
1.518
0.302
0.285
65
8.57
ROIC%
30.62
29.04
31.45
33.52
33.15
34.87
36.94
38.38
35.60
35.46
14.26
35.60
34.19
81
6.40
Return on equity%
9.62
6.91
7.31
4.45
3.55
4.87
7.73
6.62
4.28
6.09
16.32
6.09
6.36
7
12.65
Return on assets%
12.25
12.96
11.72
12.62
12.66
11.43
10.39
8.49
8.45
10.78
16.95
10.39
11.58
74
2.20
EPS¥
1.86
1.85
2.10
2.24
2.70
3.25
3.44
3.44
3.74
3.82
2.33
7.14%
8.17%
—
12.20
EPS growth%
21.19
19.90
21.93
23.27
24.92
23.81
25.21
25.62
22.85
21.32
17.13
23.81
23.06
47
1.29
Bookvalue per sh¥
0.53
0.48
0.44
0.39
0.37
0.34
0.34
0.32
0.34
0.33
1.99
(2.46%)
(5.67%)
—
1.59
FCF per share¥
1.70
1.60
1.58
1.57
1.46
1.46
1.43
1.62
1.59
1.56
0.94
1.29%
(1.27%)
—
2.70
Dividend per sh¥
2.34
2.35
2.08
2.12
2.19
2.35
2.02
2.14
2.01
2.05
2.43
(1.24%)
(1.85%)
—
9.74
Div yield (avg)%
5.11
7.70
7.11
8.78
10.38
11.06
11.54
13.71
11.26
12.87
28.08
11.54
10.72
83
17.60
Payout ratio%
29.68
29.08
31.39
28.84
29.93
27.34
29.08
30.78
32.96
34.54
13.26
30.78
29.81
81
1.213
Shares (diluted)B
1.520
1.533
1.652
1.830
1.842
1.906
2.213
2.463
2.609
3.059
1.211
10.68%
7.27%
15
10.88
Buyback yield%
16.78
19.11
17.19
16.55
15.41
14.93
15.66
14.45
16.93
15.31
2.60
15.31
16.11
33
1.118
D/E ratiox
1.872
1.933
2.154
2.017
2.258
2.072
1.910
1.785
1.736
1.702
1.115
1.785
1.922
73
0.835
Enterprise value¥B
5.554
5.499
6.529
7.439
7.753
8.468
9.773
9.661
10.59
11.45
2.351
8.11%
7.56%
28
3.962
LT debt¥B
2.514
2.330
2.566
2.819
2.497
2.688
2.814
2.859
3.021
3.024
4.424
3.91%
2.37%
93
Revenue
¥5.045B
(0.42%)
1.00×
Cost of revenue
¥3.531B
(0.42%)
1.00×
Operating expenses
¥981.4M
(0.03%)
1.04×
Property and equipment
16.83%
Spread over hurdle
(3.73%)