0.409
Revenue¥B
0.835
0.857
0.860
0.889
0.894
0.921
0.932
0.969
1.003
1.043
0.420
3.13%
2.44%
34
11.45
Revenue growth%
3.08
3.38
5.45
7.59
9.64
12.28
11.09
12.08
14.43
13.10
27.36
12.28
10.37
74
25.48
Gross margin%
4.74
2.77
3.45
4.66
5.93
3.50
1.07
0.40
0.40
2.41
12.96
1.07
3.11
55
27.25
Operating margin%
10.83
11.49
11.94
9.58
11.14
8.96
10.74
11.04
12.26
12.58
23.61
11.04
11.09
41
29.08
Net margin%
0.40
0.40
0.40
3.24
2.58
1.95
2.03
3.41
5.91
7.87
28.08
3.41
2.30
13
37.68
P/E ratio (avg)x
31.82
30.52
27.39
29.58
30.37
26.38
23.47
24.92
24.55
25.05
36.48
24.92
26.89
29
12.63
EV/EBITx
18.09
16.73
16.83
18.54
20.55
18.37
20.58
21.94
22.39
22.79
10.82
21.94
19.55
88
4.31
FCF yield (avg)%
16.23
16.11
13.58
16.46
17.48
15.56
18.18
18.26
18.79
21.36
21.13
18.26
16.97
6
7.39
FCF margin%
23.51
26.10
28.54
29.22
29.01
27.55
27.44
26.42
27.03
25.85
26.42
27.03
27.23
93
0.544
FCF / Net incomex
1.942
2.063
2.346
2.718
2.914
2.856
3.181
3.325
3.375
3.839
0.122
3.325
2.885
90
24.08
ROIC%
12.09
9.37
6.87
8.08
8.72
7.40
5.38
7.70
6.93
6.08
9.45
6.93
7.55
16
17.98
Return on equity%
7.16
6.11
8.31
9.71
10.82
9.38
6.49
5.83
4.66
1.83
11.69
5.83
6.82
56
8.11
Return on assets%
0.40
0.64
0.40
2.38
5.34
8.05
7.02
10.00
10.78
9.88
19.90
9.88
6.18
47
11.72
EPS¥
59.68
62.85
65.03
67.07
67.93
68.84
64.40
64.42
69.09
72.08
12.41
1.19%
2.03%
—
25.13
EPS growth%
20.41
18.11
15.41
12.76
11.29
10.10
11.31
8.43
7.97
7.13
24.28
8.43
11.30
84
72.36
Bookvalue per sh¥
114.55
115.52
125.96
126.33
142.26
140.04
164.24
165.45
188.07
198.69
45.27
6.91%
7.03%
—
35.45
FCF per share¥
21.10
24.76
24.61
26.11
25.57
25.52
25.51
28.04
28.57
33.81
70.76
5.75%
6.13%
—
51.01
Dividend per sh¥
93.05
96.03
104.58
115.81
112.23
118.44
124.71
140.05
149.70
163.57
52.62
7.83%
6.07%
—
4.34
Div yield (avg)%
32.00
31.39
28.48
30.96
30.36
32.15
31.47
33.23
33.98
31.15
13.62
32.15
31.43
54
28.04
Payout ratio%
5.74
7.45
6.90
7.88
8.55
8.39
6.50
3.93
6.12
8.19
12.20
6.50
7.17
27
7.147
Shares (diluted)M
8.278
7.830
7.581
8.001
7.587
8.077
9.172
9.745
9.987
9.888
7.240
5.44%
2.23%
28
27.21
Buyback yield%
27.52
29.82
31.96
32.52
34.60
33.23
31.65
30.41
28.24
30.22
29.58
30.41
31.03
91
0.594
D/E ratiox
1.946
2.113
2.277
2.485
2.639
2.533
2.574
2.477
2.915
3.366
1.429
2.574
2.509
72
549.3
Enterprise value¥M
385.8
447.1
456.0
505.4
501.3
523.8
577.3
562.1
655.5
770.5
697.7
8.98%
7.07%
7
440.5
LT debt¥M
466.0
420.4
456.0
490.7
448.4
423.1
408.1
435.2
449.8
452.7
731.8
0.19%
(1.15%)
46
Revenue
¥1.043B
2.44%
1.00×
Cost of revenue
¥677.2M
2.51%
1.01×
Operating expenses
¥210.4M
2.08%
0.97×
Property and equipment
14.92%
Spread over hurdle
45.94%