0.474
Revenue¥B
1.863
1.881
1.848
1.869
1.902
1.907
1.877
1.849
1.841
1.852
0.524
(0.53%)
(0.07%)
10
28.85
Revenue growth%
6.47
7.88
10.29
9.56
10.80
13.14
15.96
16.56
14.43
16.87
5.55
15.96
11.97
47
12.22
Gross margin%
5.97
6.63
7.81
5.86
5.34
5.91
8.04
8.19
9.14
9.46
8.04
8.19
7.22
65
20.99
Operating margin%
13.25
15.01
15.36
15.78
16.91
17.77
15.86
14.26
15.08
13.55
28.33
15.08
15.22
27
12.34
Net margin%
6.76
3.88
6.19
6.88
8.72
8.46
9.81
10.72
7.82
10.53
10.52
9.81
8.14
20
32.39
P/E ratio (avg)x
31.67
33.69
30.09
27.97
25.08
22.37
24.02
23.32
21.75
22.91
10.57
22.91
24.55
7
24.62
EV/EBITx
13.99
14.23
15.93
17.70
18.97
19.31
20.83
20.81
20.91
20.67
8.002
20.81
19.14
17
12.97
FCF yield (avg)%
29.36
29.33
30.22
32.74
32.27
35.24
33.20
34.53
36.72
36.77
4.51
35.24
32.97
75
7.23
FCF margin%
3.55
5.75
4.98
3.23
4.26
6.01
3.90
6.28
7.04
4.51
13.33
6.01
4.75
86
1.582
FCF / Net incomex
0.328
0.299
0.280
0.284
0.261
0.271
0.282
0.270
0.266
0.295
0.267
0.271
0.281
51
3.30
ROIC%
20.52
20.65
18.62
19.28
19.59
19.77
18.57
16.80
18.13
20.38
29.82
18.57
19.44
66
2.08
Return on equity%
15.56
18.50
16.37
16.62
17.95
19.54
21.39
21.38
22.04
23.80
21.38
21.39
19.02
54
3.02
Return on assets%
19.59
17.29
16.52
14.86
16.53
16.66
18.93
17.06
15.94
17.50
11.06
17.06
16.86
80
6.61
EPS¥
2.77
3.05
2.95
2.86
2.67
2.83
2.96
2.78
2.77
2.54
6.75
(0.96%)
(0.99%)
—
18.13
EPS growth%
21.75
20.06
17.73
15.01
14.26
15.62
13.32
10.87
11.92
12.78
20.72
12.78
14.63
71
6.87
Bookvalue per sh¥
3.86
3.93
3.66
3.94
3.69
3.32
3.67
3.48
3.72
3.86
5.29
0.93%
0.50%
—
2.17
FCF per share¥
7.98
8.87
7.92
7.41
7.21
6.42
7.22
6.52
6.95
6.64
6.15
(1.65%)
(0.99%)
—
6.92
Dividend per sh¥
1.26
1.29
1.40
1.43
1.31
1.19
1.19
1.14
1.06
1.02
1.39
(4.96%)
(2.21%)
—
6.49
Div yield (avg)%
28.80
27.38
26.30
29.26
30.53
30.67
29.69
27.94
28.29
30.38
21.48
29.69
29.03
30
14.26
Payout ratio%
6.54
8.18
5.58
8.30
7.09
8.11
8.46
8.33
10.45
8.91
21.70
8.46
8.24
78
137.8
Shares (diluted)M
178.8
191.2
220.0
202.3
213.2
243.8
270.6
292.1
311.8
297.5
139.8
6.89%
4.94%
43
17.63
Buyback yield%
23.15
25.40
26.50
26.87
28.99
28.62
26.18
24.82
23.58
26.07
29.79
26.07
26.12
21
0.367
D/E ratiox
1.723
1.900
2.019
2.418
2.630
2.881
3.041
3.580
4.213
4.661
0.825
3.580
2.756
70
1.463
Enterprise value¥B
0.484
0.532
0.584
0.630
0.566
0.588
0.595
0.533
0.587
0.628
1.463
2.08%
2.64%
57
0.612
LT debt¥B
1.099
0.994
0.906
0.932
0.825
0.742
0.826
0.847
0.927
0.922
0.289
2.26%
(2.89%)
34
Revenue
¥1.852B
(0.07%)
1.00×
Cost of revenue
¥1.066B
(0.07%)
1.00×
Operating expenses
¥440.8M
(0.04%)
1.00×
Goodwill & intangibles
23.18%
Property and equipment
16.41%
Spread over hurdle
(2.19%)