25.63
Revenue¥B
56.47
56.00
56.18
56.93
57.83
58.98
61.10
61.60
63.81
64.19
27.16
2.11%
1.30%
56
13.09
Revenue growth%
24.21
21.81
23.42
24.71
22.79
24.39
25.04
22.44
23.64
21.50
4.17
23.64
23.53
23
23.49
Gross margin%
10.87
7.91
5.67
6.16
4.14
4.94
4.65
2.14
2.60
1.68
3.29
2.60
4.79
89
12.65
Operating margin%
5.54
7.02
6.14
4.51
7.41
5.06
4.24
5.78
5.62
6.96
28.33
5.62
5.70
53
4.16
Net margin%
24.71
26.06
25.45
27.46
25.01
24.09
23.96
24.92
27.60
28.45
12.25
24.92
25.23
30
28.34
P/E ratio (avg)x
13.32
14.93
14.85
16.00
16.78
17.23
17.14
18.62
19.93
22.71
17.65
18.62
16.96
42
24.43
EV/EBITx
31.18
29.05
28.89
30.07
27.88
29.55
31.60
30.36
28.48
31.06
29.33
30.36
29.81
49
22.58
FCF yield (avg)%
25.61
25.56
25.18
26.31
28.91
27.59
27.18
24.23
26.51
25.27
15.94
26.51
25.96
80
17.54
FCF margin%
25.40
24.45
23.60
24.67
22.59
21.29
22.62
24.97
25.06
24.30
2.89
24.30
24.38
67
1.308
FCF / Net incomex
1.285
1.242
1.255
1.245
1.223
1.297
1.390
1.523
1.658
1.592
1.341
1.523
1.291
91
4.05
ROIC%
15.25
12.72
9.93
8.14
6.19
5.90
4.87
4.60
5.06
6.75
23.01
5.06
6.47
70
6.40
Return on equity%
3.52
6.10
8.25
10.52
8.26
6.35
4.74
4.80
7.24
9.63
3.26
6.35
6.79
58
20.13
Return on assets%
15.36
18.18
16.75
15.28
18.14
18.64
16.44
18.61
20.08
21.14
6.38
18.64
18.16
22
123.92
EPS¥
81.33
82.94
95.13
107.92
120.79
124.85
126.63
123.78
138.03
161.27
137.83
5.95%
7.61%
—
29.21
EPS growth%
12.79
11.75
9.81
7.06
5.65
8.42
7.99
10.85
11.34
10.19
17.25
10.19
10.00
70
91.20
Bookvalue per sh¥
142.96
142.64
157.42
168.31
166.43
183.42
179.81
197.96
203.63
240.58
168.92
7.65%
7.11%
—
55.29
FCF per share¥
247.49
235.48
270.31
295.31
326.89
331.64
331.84
371.10
382.02
374.98
119.84
2.78%
5.10%
—
156.78
Dividend per sh¥
95.03
107.03
97.92
96.23
100.13
100.48
113.73
106.38
112.73
118.55
142.31
3.43%
1.37%
—
23.88
Div yield (avg)%
13.77
11.41
11.85
12.13
12.40
10.92
13.56
16.14
17.59
14.79
2.53
14.79
12.98
69
7.40
Payout ratio%
18.68
17.87
17.97
17.39
16.17
13.37
15.04
16.42
15.33
17.25
2.81
15.33
16.83
18
168.4
Shares (diluted)M
159.3
144.8
157.7
146.4
148.9
150.1
164.8
179.0
197.7
177.5
177.5
3.58%
1.20%
5
11.74
Buyback yield%
1.83
3.53
5.06
3.44
4.57
3.10
3.98
1.70
3.59
2.91
26.98
3.10
3.48
50
0.419
D/E ratiox
2.680
2.696
3.126
3.155
3.479
3.735
4.047
4.834
5.173
5.292
0.471
4.834
3.607
34
20.54
Enterprise value¥B
28.84
25.53
26.55
25.16
26.55
26.94
28.11
23.77
20.97
17.77
42.21
(7.71%)
(4.43%)
33
37.31
LT debt¥B
56.48
54.33
61.23
63.06
57.53
62.14
69.79
75.35
67.97
74.16
38.51
5.21%
3.11%
51
Revenue
¥64.19B
1.30%
1.00×
Cost of revenue
¥41.55B
1.41%
1.01×
Operating expenses
¥10.27B
1.06%
0.98×
Property and equipment
15.37%
Spread over hurdle
43.13%