55.76
Revenue¥B
37.55
38.09
38.60
39.57
40.60
39.89
40.97
41.67
41.37
41.76
61.50
0.57%
1.32%
66
5.62
Revenue growth%
6.54
4.72
7.43
5.75
7.33
10.19
8.09
8.81
9.53
10.66
21.10
9.53
7.76
78
5.66
Gross margin%
8.24
10.98
10.21
12.58
13.39
11.84
11.55
9.94
9.58
10.16
12.48
10.16
10.59
15
2.59
Operating margin%
8.50
11.29
11.57
12.55
14.21
12.70
12.79
15.55
18.15
17.27
21.55
15.55
12.75
8
9.88
Net margin%
5.30
2.93
3.71
4.75
3.55
1.76
0.40
0.83
3.39
5.22
2.68
1.76
3.47
46
25.44
P/E ratio (avg)x
18.37
19.74
18.03
20.16
21.00
23.12
21.31
22.69
22.46
19.97
9.858
22.46
20.58
43
21.63
EV/EBITx
45.18
49.66
47.07
47.84
51.79
53.51
47.16
52.24
52.36
49.26
8.062
52.24
49.46
29
25.09
FCF yield (avg)%
27.94
29.67
27.09
27.50
26.91
29.86
30.91
29.32
29.88
28.33
4.15
29.86
28.83
50
2.20
FCF margin%
10.99
8.32
7.94
9.63
10.45
11.60
14.09
14.92
14.30
13.76
25.45
14.09
11.30
17
1.758
FCF / Net incomex
0.279
0.254
0.242
0.213
0.191
0.201
0.185
0.191
0.166
0.145
0.345
0.185
0.196
49
19.76
ROIC%
25.76
26.03
23.77
21.14
21.74
24.72
26.39
27.50
29.45
30.51
18.70
27.50
25.90
52
26.98
Return on equity%
9.53
12.43
11.90
8.99
10.43
10.31
8.76
6.82
9.55
10.44
29.75
9.55
9.93
84
16.07
Return on assets%
15.73
17.85
17.43
14.93
16.48
17.99
17.12
17.68
14.76
17.65
24.60
17.65
17.27
92
104.15
EPS¥
141.34
120.27
115.28
111.47
119.30
121.13
106.78
103.46
102.45
86.62
115.29
(6.20%)
(4.69%)
—
24.46
EPS growth%
29.54
27.05
28.27
26.80
26.31
23.85
22.29
24.75
24.71
25.76
18.51
24.71
26.04
46
107.39
Bookvalue per sh¥
456.26
468.29
439.47
501.11
525.79
545.71
619.50
607.67
575.57
619.58
220.24
3.34%
2.97%
—
388.20
FCF per share¥
152.68
151.04
154.68
171.05
189.25
193.24
195.09
193.90
176.66
195.27
177.37
0.63%
1.26%
—
288.83
Dividend per sh¥
274.85
259.46
272.89
315.88
344.44
351.92
339.33
352.97
409.78
479.94
62.51
6.86%
6.07%
—
22.98
Div yield (avg)%
20.42
17.81
20.72
20.17
19.22
20.08
19.94
22.12
20.35
17.66
6.90
20.08
20.13
35
19.32
Payout ratio%
24.94
22.23
20.48
17.72
17.03
19.07
20.63
21.20
21.91
23.55
7.34
21.20
20.91
47
50.56
Shares (diluted)M
69.30
70.44
82.48
85.33
96.35
113.0
126.2
149.2
173.8
178.5
51.90
13.13%
11.20%
49
18.24
Buyback yield%
3.12
5.70
6.57
5.82
5.04
7.45
9.26
9.83
12.58
11.92
28.20
9.83
7.01
39
0.762
D/E ratiox
2.788
3.164
3.426
3.623
3.933
4.410
4.325
5.036
5.849
6.093
1.011
5.036
4.129
78
41.83
Enterprise value¥B
46.11
47.29
50.17
46.21
44.57
40.85
41.21
36.43
39.29
34.61
11.68
(4.93%)
(3.40%)
26
19.46
LT debt¥B
18.54
18.47
20.17
18.87
18.54
20.22
21.32
21.47
22.37
22.33
32.36
3.78%
0.50%
35
Revenue
¥41.76B
1.32%
1.00×
Cost of revenue
¥29.23B
1.32%
1.00×
Operating expenses
¥8.635B
1.89%
1.06×
Property and equipment
15.47%
Spread over hurdle
(4.49%)