10.28
Revenue¥B
17.23
18.13
18.38
18.75
19.14
19.99
21.09
21.42
21.66
22.35
11.38
3.15%
2.82%
61
6.36
Revenue growth%
14.39
16.10
15.49
17.97
16.82
15.17
12.39
9.84
9.60
12.36
29.25
12.36
14.78
65
16.61
Gross margin%
8.03
7.10
6.14
5.71
6.67
6.75
4.53
1.82
0.54
2.87
2.64
2.87
5.92
28
14.72
Operating margin%
12.21
10.82
11.27
8.69
9.32
8.16
8.97
7.10
9.21
9.19
25.62
8.97
9.20
22
4.75
Net margin%
6.04
3.07
2.74
0.75
2.29
3.99
4.10
1.96
1.23
1.51
3.81
1.96
2.51
32
19.58
P/E ratio (avg)x
5.378
4.641
4.943
4.485
4.159
4.454
4.554
4.680
5.021
5.416
12.97
4.680
4.661
12
34.56
EV/EBITx
31.41
31.68
29.48
27.63
26.20
26.26
26.02
28.05
29.54
27.36
28.96
27.36
27.84
14
25.85
FCF yield (avg)%
16.07
16.36
16.53
18.24
19.50
20.26
17.83
20.20
20.36
18.40
25.28
20.20
18.32
7
13.29
FCF margin%
20.93
20.93
18.91
19.88
22.64
23.34
25.61
25.54
22.96
24.75
26.43
24.75
22.80
29
0.643
FCF / Net incomex
2.824
2.937
2.972
3.069
3.243
3.570
4.237
4.938
4.953
5.195
0.543
4.938
3.407
12
2.02
ROIC%
10.26
8.99
11.87
11.22
11.13
11.35
14.26
11.64
11.08
12.25
23.07
11.64
11.28
57
4.92
Return on equity%
0.57
0.81
2.89
5.21
5.31
4.38
3.99
1.19
0.40
0.40
23.97
1.19
2.04
8
17.29
Return on assets%
18.71
21.36
21.73
22.03
22.39
22.33
25.22
22.60
25.49
27.81
2.17
25.22
22.36
29
113.49
EPS¥
185.63
192.28
212.30
240.18
249.92
233.40
243.70
284.03
314.71
328.86
122.98
5.64%
7.16%
—
16.98
EPS growth%
14.25
14.84
15.68
13.69
13.41
14.67
14.63
15.11
12.53
12.88
11.99
14.63
14.44
49
55.11
Bookvalue per sh¥
37.43
41.95
49.16
50.90
55.64
57.86
60.94
63.49
71.43
71.87
37.85
5.25%
7.81%
—
162.17
FCF per share¥
137.90
142.46
151.48
164.89
163.90
196.39
229.69
257.12
279.70
269.37
39.80
10.45%
8.56%
—
81.88
Dividend per sh¥
157.18
162.09
142.28
143.36
157.55
170.47
188.20
188.54
188.96
186.97
27.20
3.48%
1.63%
—
10.47
Div yield (avg)%
24.87
26.44
27.14
28.98
30.87
28.71
28.40
31.21
29.92
31.35
14.45
29.92
28.85
67
15.25
Payout ratio%
9.78
10.36
12.52
12.70
14.15
14.87
15.83
15.59
13.99
11.71
7.88
14.87
13.34
67
47.49
Shares (diluted)M
32.14
32.49
29.40
29.17
27.95
23.98
22.61
22.85
21.57
18.93
48.04
(7.50%)
(5.72%)
84
13.24
Buyback yield%
24.94
23.55
25.22
25.89
24.97
26.20
25.41
24.53
23.91
23.55
21.01
24.53
24.95
66
1.612
D/E ratiox
1.068
1.142
1.164
1.293
1.385
1.442
1.600
1.551
1.711
1.854
0.500
1.600
1.413
60
21.38
Enterprise value¥B
20.08
21.19
21.98
22.83
22.53
19.50
18.15
17.44
18.47
18.99
1.948
(3.36%)
0.31%
52
11.54
LT debt¥B
2.083
2.320
2.529
2.661
2.616
2.924
3.065
2.856
2.734
2.752
12.49
1.02%
2.35%
45
Revenue
¥22.35B
2.82%
1.00×
Cost of revenue
¥13.24B
2.93%
1.01×
Operating expenses
¥3.338B
2.69%
0.99×
Property and equipment
16.93%
Spread over hurdle
24.53%