6.067
Revenue¥B
67.83
66.28
65.75
66.45
65.27
66.92
67.61
68.82
69.64
68.99
6.464
1.11%
0.35%
44
19.46
Revenue growth%
21.00
21.37
20.89
19.15
16.46
18.31
17.67
20.26
22.92
23.71
17.97
20.26
20.58
56
26.04
Gross margin%
17.28
20.19
21.69
24.20
24.38
25.90
25.79
22.99
20.59
23.10
29.04
23.10
23.04
71
4.45
Operating margin%
15.98
18.87
20.43
18.78
18.45
17.15
15.51
13.97
11.41
10.82
24.93
13.97
16.57
25
6.11
Net margin%
17.73
20.39
18.45
16.74
14.07
16.22
15.12
15.72
18.05
19.66
4.15
16.22
17.24
50
26.73
P/E ratio (avg)x
44.69
47.42
51.12
56.44
61.78
59.90
55.10
56.53
59.25
61.18
29.53
59.25
56.48
22
19.06
EV/EBITx
32.32
37.78
39.68
40.92
41.02
44.04
44.59
43.54
43.37
51.89
23.09
44.04
42.19
61
10.56
FCF yield (avg)%
3.31
0.84
0.40
0.40
0.40
0.40
3.21
2.82
4.80
5.92
19.67
3.21
1.83
79
22.34
FCF margin%
17.20
20.11
20.08
18.38
17.53
15.28
15.34
16.25
14.37
15.43
4.78
15.34
16.72
22
0.330
FCF / Net incomex
1.561
1.404
1.366
1.410
1.254
1.334
1.354
1.469
1.355
1.465
1.743
1.355
1.385
66
14.90
ROIC%
13.74
16.14
18.63
19.38
22.21
22.68
24.72
23.82
25.85
27.20
13.15
24.72
22.44
13
16.49
Return on equity%
9.17
9.98
12.76
14.94
15.46
16.94
16.13
16.92
14.34
14.80
25.81
16.13
14.87
9
6.35
Return on assets%
18.89
16.11
18.05
15.25
17.45
18.58
19.07
17.84
18.20
18.74
6.97
18.58
18.13
62
110.75
EPS¥
100.93
102.54
100.91
107.42
101.65
100.43
97.31
104.36
95.41
91.05
117.72
(2.18%)
(0.69%)
—
18.78
EPS growth%
5.29
8.18
6.69
4.36
3.80
3.29
0.79
2.60
0.92
3.47
8.39
2.60
3.64
88
137.19
Bookvalue per sh¥
112.08
118.96
133.81
145.34
154.01
147.21
149.20
150.50
148.81
147.85
90.39
(0.81%)
4.25%
—
152.81
FCF per share¥
105.91
116.52
133.45
122.19
126.10
128.94
129.02
145.73
158.27
144.96
167.92
2.83%
4.33%
—
57.55
Dividend per sh¥
55.72
52.50
52.78
49.45
50.22
53.31
58.30
55.99
53.77
54.24
136.99
1.55%
(1.04%)
—
16.46
Div yield (avg)%
29.00
28.38
28.70
30.58
31.19
30.36
29.21
27.70
29.96
29.03
21.41
29.21
29.12
26
12.20
Payout ratio%
4.18
6.15
7.39
10.17
10.10
7.37
7.96
9.76
8.11
9.90
3.59
8.11
8.04
27
154.3
Shares (diluted)M
238.7
245.1
248.4
260.2
279.5
318.2
318.9
371.3
393.0
422.4
159.9
8.61%
6.29%
90
2.61
Buyback yield%
13.16
10.61
10.01
7.75
10.56
12.64
11.69
11.34
8.91
8.92
25.96
11.34
10.58
11
0.902
D/E ratiox
0.751
0.750
0.691
0.606
0.589
0.594
0.652
0.642
0.567
0.532
1.296
0.594
0.624
52
46.78
Enterprise value¥B
24.33
25.75
26.36
27.04
26.11
23.56
24.94
26.57
23.56
22.53
16.03
(2.91%)
(0.47%)
48
39.96
LT debt¥B
51.62
53.42
48.98
49.72
46.76
44.92
44.58
49.02
47.08
49.09
25.93
0.98%
0.11%
50
Revenue
¥68.99B
0.35%
1.00×
Cost of revenue
¥48.29B
0.35%
1.00×
Operating expenses
¥14.12B
(0.13%)
0.95×
Property and equipment
11.68%
Spread over hurdle
(1.83%)