1.052
Revenue¥B
4.934
4.936
4.868
4.866
4.882
4.970
5.009
4.909
4.980
5.041
1.163
0.64%
0.19%
80
25.10
Revenue growth%
1.35
1.76
1.59
1.30
1.54
0.40
2.40
1.14
0.40
2.61
28.04
1.14
1.44
37
18.54
Gross margin%
7.78
7.97
5.35
2.70
2.08
0.40
2.17
0.40
0.40
2.54
21.40
0.40
2.35
17
8.55
Operating margin%
21.03
23.35
20.71
23.23
23.50
21.54
18.62
21.00
21.71
21.45
7.24
21.45
21.49
11
7.39
Net margin%
33.68
35.09
37.57
38.20
40.38
39.70
41.83
41.11
43.59
45.42
26.70
41.83
40.04
90
10.01
P/E ratio (avg)x
19.71
18.07
17.10
16.22
15.60
13.94
14.15
14.98
13.49
14.36
18.79
14.15
15.29
72
18.44
EV/EBITx
10.98
11.55
11.79
11.18
11.69
12.46
11.99
11.15
10.60
10.49
9.475
11.15
11.37
74
14.54
FCF yield (avg)%
31.51
31.95
33.18
34.46
33.59
33.50
33.31
35.47
37.80
37.48
7.28
35.47
33.55
49
15.35
FCF margin%
2.98
0.77
0.40
0.40
2.72
2.85
5.56
6.75
8.66
11.09
20.79
6.75
2.92
92
0.136
FCF / Net incomex
1.470
1.473
1.436
1.351
1.269
1.269
1.280
1.202
1.174
1.251
0.892
1.251
1.275
35
18.10
ROIC%
21.97
23.78
24.43
26.30
24.00
23.88
25.76
24.95
23.97
22.62
7.84
23.97
23.98
69
15.92
Return on equity%
19.14
18.15
18.31
15.95
13.24
16.10
17.70
19.45
16.51
14.84
17.69
16.51
17.10
68
8.42
Return on assets%
20.11
22.24
25.10
23.12
22.95
24.48
26.69
27.81
25.22
22.97
28.22
25.22
23.80
22
82.86
EPS¥
149.94
163.47
174.72
205.30
205.45
212.07
233.25
272.35
300.65
329.87
91.66
9.93%
9.91%
—
8.17
EPS growth%
0.40
0.40
3.11
5.06
2.11
0.40
0.66
3.00
3.72
3.00
3.57
3.00
2.55
52
212.96
Bookvalue per sh¥
196.55
185.65
163.91
170.74
154.41
148.07
157.43
143.20
145.36
144.48
128.56
(1.32%)
(3.87%)
—
51.44
FCF per share¥
436.16
451.40
479.62
567.21
671.17
783.99
855.48
860.41
836.63
922.68
49.31
6.57%
9.67%
—
70.48
Dividend per sh¥
365.50
396.46
424.71
432.97
490.16
460.49
497.36
559.51
623.26
671.12
264.09
6.49%
6.75%
—
8.06
Div yield (avg)%
6.88
7.33
6.29
8.95
6.11
5.69
6.33
6.78
7.86
7.77
13.77
6.78
6.83
43
26.23
Payout ratio%
18.40
19.71
22.65
20.72
18.61
19.50
17.92
16.49
15.07
13.02
9.39
16.49
18.50
36
7.385
Shares (diluted)M
6.232
6.709
6.480
7.225
6.569
7.076
7.133
7.320
7.583
8.564
7.295
5.45%
2.76%
90
7.65
Buyback yield%
20.91
19.05
17.39
14.50
11.52
9.82
11.94
14.11
11.43
12.06
3.45
11.94
13.09
49
0.744
D/E ratiox
1.862
1.896
1.912
1.819
1.820
1.758
2.051
2.167
2.350
2.645
0.485
2.167
1.904
8
1.278
Enterprise value¥B
1.788
1.769
1.853
1.903
1.838
1.777
2.091
2.192
2.216
2.130
3.667
2.99%
1.16%
58
1.362
LT debt¥B
0.571
0.595
0.592
0.642
0.671
0.725
0.685
0.735
0.702
0.738
1.905
1.91%
2.14%
89
Revenue
¥5.041B
0.19%
1.00×
Cost of revenue
¥2.721B
0.24%
1.00×
Operating expenses
¥630.0M
0.38%
1.02×
Property and equipment
18.47%
Goodwill & intangibles
18.11%
Spread over hurdle
26.70%